Stock A131970 DOOSAN TESNA INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials DOOSAN TESNA Inc.

Equities

A131970

KR7131970006

Semiconductor Equipment & Testing

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
50,300 KRW +3.93% Intraday chart for DOOSAN TESNA Inc. +7.36% -14.16%
2023 Doosan Investment Co., Ltd. acquired additional 15.3% stake in DOOSAN TESNA Inc. for KRW50 billion. CI
2023 DOOSAN TESNA Inc. Reports Earnings Results for the First Quarter Ended March 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 338,596 805,788 716,176 394,291 971,872 834,218 -
Enterprise Value (EV) 2 338.6 957.9 883.4 686.3 1,212 1,021 859.4
P/E ratio 19.9 x 27.8 x 20.4 x 10.1 x 21.7 x 16.2 x 10.4 x
Yield - 0.23% 0.32% 0.58% 0.27% 0.34% 0.39%
Capitalization / Revenue 3.5 x 6.08 x 3.45 x 1.42 x 2.87 x 2.04 x 1.71 x
EV / Revenue 3.5 x 7.23 x 4.26 x 2.47 x 3.58 x 2.5 x 1.77 x
EV / EBITDA - 11.5 x 6.22 x 3.59 x 5.3 x 3.65 x 2.74 x
EV / FCF - -7.46 x 42.4 x -7.76 x 31.3 x 18 x 4.78 x
FCF Yield - -13.4% 2.36% -12.9% 3.19% 5.56% 20.9%
Price to Book - 4.96 x 2.79 x 1.3 x 2.47 x 2.1 x 1.73 x
Nbr of stocks (in thousands) 13,278 14,338 14,338 14,338 16,585 16,585 -
Reference price 3 25,500 56,200 49,950 27,500 58,600 50,300 50,300
Announcement Date 2/10/20 2/5/21 2/9/22 2/8/23 3/4/24 - -
1KRW in Million2KRW in Billions3KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 96.83 132.5 207.6 277.7 338.7 408.4 486.8
EBITDA 1 - 83.4 142.1 191.2 228.6 279.6 314.1
EBIT 1 24.05 30.56 54.04 67.17 60.78 76.4 107.8
Operating Margin 24.84% 23.06% 26.03% 24.19% 17.95% 18.71% 22.14%
Earnings before Tax (EBT) 1 21.15 25.34 51.71 61.08 44.81 70.5 97.93
Net income 1 20.31 37.23 47.14 52.33 49.08 59.9 81.63
Net margin 20.97% 28.09% 22.71% 18.85% 14.49% 14.67% 16.77%
EPS 2 1,284 2,025 2,444 2,718 2,699 3,098 4,849
Free Cash Flow 3 - -128,356 20,822 -88,432 38,698 56,800 179,900
FCF margin - -96,858.34% 10,030.84% -31,849.59% 11,427.14% 13,907.93% 36,955.63%
FCF Conversion (EBITDA) - - 14,657.12% - 16,930.97% 20,314.74% 57,280.83%
FCF Conversion (Net income) - - 44,169.79% - 78,851.54% 94,824.71% 220,375.67%
Dividend per Share 2 - 130.0 160.0 160.0 160.0 171.7 195.0
Announcement Date 2/10/20 2/5/21 2/9/22 2/8/23 3/4/24 - -
1KRW in Billions2KRW3KRW in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 56.83 63.56 60.44 55.36 68.31 93.55 74.63 88.99 89.29 85.74 86.1 90.9 108.1 123.4
EBITDA - - - - - 62.08 - - - - - - - -
EBIT 1 16.7 19.23 14.95 10.61 16.77 24.83 11.86 18.16 17.39 13.37 13.7 14.7 20.6 27.4
Operating Margin 29.39% 30.25% 24.74% 19.17% 24.56% 26.54% 15.89% 20.4% 19.48% 15.6% 15.91% 16.17% 19.06% 22.2%
Earnings before Tax (EBT) 1 15.06 20.21 13.39 8.487 - - - - - 8.91 18.1 15.2 17.8 24
Net income 1 13.34 20.43 10.63 6.742 9.892 - - - 15.72 11.33 14.2 12.95 16.55 22.7
Net margin 23.48% 32.15% 17.59% 12.18% 14.48% - - - 17.6% 13.21% 16.49% 14.25% 15.31% 18.4%
EPS - - - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 11/15/21 2/9/22 5/16/22 8/16/22 11/10/22 2/8/23 5/15/23 8/14/23 11/14/23 3/4/24 - - - -
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 - 152 167 292 241 187 25.2
Net Cash position 1 - - - - - - -
Leverage (Debt/EBITDA) - 1.823 x 1.177 x 1.528 x 1.053 x 0.667 x 0.0802 x
Free Cash Flow 2 - -128,356 20,822 -88,432 38,698 56,800 179,900
ROE (net income / shareholders' equity) - 19.1% 19.4% 18.3% 13.8% 13.8% 17.1%
ROA (Net income/ Total Assets) - 9.25% 9.53% 8.05% 6.41% 8% 8.93%
Assets 1 - 402.4 494.8 650.3 765.1 748.8 913.8
Book Value Per Share 3 - 11,337 17,887 21,119 23,734 23,975 29,093
Cash Flow per Share - - - 8,738 - - -
Capex 1 - 198 113 257 172 182 214
Capex / Sales - 149.52% 54.59% 92.44% 50.74% 44.46% 43.9%
Announcement Date 2/10/20 2/5/21 2/9/22 2/8/23 3/4/24 - -
1KRW in Billions2KRW in Million3KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for DOOSAN TESNA Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Semiconductor Testing Equipment & Service

1st Jan change Capi.
DOOSAN TESNA INC. Stock DOOSAN TESNA Inc.
-14.16% 606M
KLA CORPORATION Stock KLA Corporation
+21.50% 95.51B
ADVANTEST CORPORATION Stock Advantest Corporation
+12.34% 25.27B
LASERTEC CORPORATION Stock Lasertec Corporation
-8.31% 19.53B
TERADYNE INC. Stock Teradyne Inc.
+5.17% 17.46B
TONGFU MICROELECTRONICS CO.,LTD Stock Tongfu Microelectronics Co.,Ltd
-8.65% 4.41B
KING YUAN ELECTRONICS CO., LTD. Stock King Yuan Electronics Co., Ltd.
+12.49% 3.58B
TIANSHUI HUATIAN TECHNOLOGY CO., LTD. Stock Tianshui Huatian Technology Co., Ltd.
-7.63% 3.48B
HANGZHOU CHANGCHUAN TECHNOLOGY CO.,LTD Stock Hangzhou Changchuan Technology Co.,Ltd
-22.90% 2.53B
ISC CO., LTD. Stock ISC Co., Ltd.
-0.12% 1.19B
Semiconductor Testing Equipment & Service
  1. Stock Market
  2. Equities
  3. A131970 Stock
  4. Financials DOOSAN TESNA Inc.