ELCOMTEC CO., LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,504 KRW | +11.99% |
|
+10.91% | +15.69% |
| 2023 | Elcomtec Co., Ltd Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
| 2023 | Elcomtec Co., Ltd Reports Earnings Results for the Full Year Ended December 31, 2022 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 155,806 | 134,628 | 127,032 | 108,884 | 86,939 | 109,728 |
| Enterprise Value (EV) 1 | 153,519 | 135,026 | 127,188 | 105,445 | 78,207 | 97,945 |
| P/E ratio | 47.7 x | 123 x | -11.1 x | 26.9 x | 11.1 x | 43.8 x |
| Yield | 1.63% | 2.19% | - | - | - | - |
| Capitalization / Revenue | 3.88 x | 2.92 x | 3.51 x | 2.41 x | 2.09 x | 1.94 x |
| EV / Revenue | 3.82 x | 2.93 x | 3.51 x | 2.33 x | 1.88 x | 1.73 x |
| EV / EBITDA | 38 x | 19.6 x | -80.3 x | 16.4 x | 10.2 x | 22.9 x |
| EV / FCF | -36.6 x | -94.6 x | 42.2 x | 196 x | -95.1 x | 46.6 x |
| FCF Yield | -2.73% | -1.06% | 2.37% | 0.51% | -1.05% | 2.15% |
| Price to Book | 2.06 x | 1.82 x | 2.12 x | 1.69 x | 1.19 x | 1.46 x |
| Nbr of stocks (in thousands) | 84,448 | 84,406 | 84,406 | 84,406 | 84,406 | 84,406 |
| Reference price 2 | 1,845 | 1,595 | 1,505 | 1,290 | 1,030 | 1,300 |
| Announcement Date | 3/15/19 | 3/13/20 | 3/15/21 | 3/15/22 | 3/13/23 | 3/11/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 40,154 | 46,157 | 36,192 | 45,212 | 41,603 | 56,636 |
| EBITDA 1 | 4,036 | 6,892 | -1,584 | 6,415 | 7,675 | 4,270 |
| EBIT 1 | 942.8 | 3,205 | -5,119 | 3,431 | 4,963 | 2,434 |
| Operating Margin | 2.35% | 6.94% | -14.14% | 7.59% | 11.93% | 4.3% |
| Earnings before Tax (EBT) 1 | 3,025 | 1,963 | -14,512 | 4,130 | 6,187 | 3,307 |
| Net income 1 | 3,262 | 1,126 | -11,378 | 4,090 | 7,843 | 2,505 |
| Net margin | 8.12% | 2.44% | -31.44% | 9.05% | 18.85% | 4.42% |
| EPS 2 | 38.65 | 13.00 | -135.0 | 48.00 | 92.92 | 29.67 |
| Free Cash Flow 1 | -4,194 | -1,427 | 3,013 | 538.4 | -822.5 | 2,104 |
| FCF margin | -10.44% | -3.09% | 8.33% | 1.19% | -1.98% | 3.71% |
| FCF Conversion (EBITDA) | - | - | - | 8.39% | - | 49.28% |
| FCF Conversion (Net income) | - | - | - | 13.16% | - | 83.99% |
| Dividend per Share 2 | 30.00 | 35.00 | - | - | - | - |
| Announcement Date | 3/15/19 | 3/13/20 | 3/15/21 | 3/15/22 | 3/13/23 | 3/11/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 398 | 156 | - | - | - |
| Net Cash position 1 | 2,287 | - | - | 3,440 | 8,732 | 11,783 |
| Leverage (Debt/EBITDA) | - | 0.0577 x | -0.0987 x | - | - | - |
| Free Cash Flow 1 | -4,194 | -1,427 | 3,013 | 538 | -823 | 2,104 |
| ROE (net income / shareholders' equity) | 3.16% | -0.76% | -25.2% | 5.77% | 11.8% | 3.28% |
| ROA (Net income/ Total Assets) | 0.67% | 2.4% | -4.31% | 3.26% | 4.37% | 2.01% |
| Assets 1 | 483,582 | 46,852 | 263,703 | 125,417 | 179,410 | 124,507 |
| Book Value Per Share 2 | 894.0 | 878.0 | 710.0 | 763.0 | 863.0 | 888.0 |
| Cash Flow per Share 2 | 62.50 | 62.60 | 52.50 | 74.20 | 139.0 | 175.0 |
| Capex 1 | 3,089 | 5,055 | 818 | 1,044 | 749 | 1,216 |
| Capex / Sales | 7.69% | 10.95% | 2.26% | 2.31% | 1.8% | 2.15% |
| Announcement Date | 3/15/19 | 3/13/20 | 3/15/21 | 3/15/22 | 3/13/23 | 3/11/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +15.69% | 83.77M | |
| +17.69% | 114B | |
| -0.54% | 29.67B | |
| +11.28% | 22.5B | |
| -8.68% | 19.27B | |
| -9.16% | 16.93B | |
| +17.13% | 16.35B | |
| -2.04% | 11.77B | |
| +2.71% | 11.18B | |
| +16.27% | 8.49B |
- Stock Market
- Equities
- A037950 Stock
- Financials Elcomtec Co., Ltd
