Stock A092870 EXICON CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Exicon Co., Ltd.

Equities

A092870

KR7092870005

Semiconductor Equipment & Testing

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
21,300 KRW -0.47% Intraday chart for Exicon Co., Ltd. -16.31% +18.33%
2023 Tranche Update on Exicon Co., Ltd.'s Equity Buyback Plan announced on December 28, 2022. CI
2023 Exicon Co., Ltd.'s Equity Buyback announced on December 28, 2022, has expired with 107,000 shares, representing 1.03% for KRW 995.55 million. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 51,347 59,520 169,680 155,451 91,216 185,407
Enterprise Value (EV) 1 36,540 35,719 136,990 149,914 81,051 163,848
P/E ratio 15.1 x -11.2 x 14 x 4.72 x 6.23 x 38 x
Yield 1.73% 0.95% 0.3% 0.66% 1.1% -
Capitalization / Revenue 0.91 x 1.56 x 2.52 x 2.35 x 1 x 2.25 x
EV / Revenue 0.65 x 0.93 x 2.03 x 2.27 x 0.89 x 1.99 x
EV / EBITDA 5.47 x -9.8 x 14.3 x 19.7 x 6.82 x 42.8 x
EV / FCF 43.9 x -22 x 10.4 x -3.59 x -11.9 x 9.45 x
FCF Yield 2.28% -4.54% 9.58% -27.8% -8.39% 10.6%
Price to Book 0.63 x 0.79 x 1.73 x 1.17 x 0.65 x 1.27 x
Nbr of stocks (in thousands) 8,972 8,828 10,284 10,295 10,035 10,300
Reference price 2 5,723 6,743 16,500 15,100 9,090 18,000
Announcement Date 3/20/19 3/16/20 3/19/21 3/21/22 3/20/23 3/18/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 56,474 38,230 67,418 66,186 91,157 82,296
EBITDA 1 6,683 -3,644 9,595 7,602 11,883 3,827
EBIT 1 3,675 -5,194 8,255 6,281 10,252 1,465
Operating Margin 6.51% -13.59% 12.24% 9.49% 11.25% 1.78%
Earnings before Tax (EBT) 1 3,151 -7,343 12,145 39,909 16,217 1,549
Net income 1 3,663 -5,289 12,151 34,026 15,211 4,886
Net margin 6.49% -13.83% 18.02% 51.41% 16.69% 5.94%
EPS 2 377.8 -600.0 1,176 3,201 1,459 474.0
Free Cash Flow 1 832.1 -1,622 13,117 -41,711 -6,800 17,338
FCF margin 1.47% -4.24% 19.46% -63.02% -7.46% 21.07%
FCF Conversion (EBITDA) 12.45% - 136.71% - - 453.1%
FCF Conversion (Net income) 22.72% - 107.95% - - 354.85%
Dividend per Share 2 99.01 64.36 50.00 100.0 100.0 -
Announcement Date 3/20/19 3/16/20 3/19/21 3/21/22 3/20/23 3/18/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q2 2022 Q3 2022 Q4 2023 Q1
Net sales 6.832 30.3 17.26 26.84 36.01 -
EBITDA - - - - - -
EBIT -1.698 5.683 2.216 3.335 4.366 -
Operating Margin -24.86% 18.76% 12.84% 12.43% 12.13% -
Earnings before Tax (EBT) - - - - - -
Net income 1 - - - - - 2.675
Net margin - - - - - -
EPS 2 - - - - - 258.0
Dividend per Share - - - - - -
Announcement Date 11/12/21 2/14/22 8/12/22 11/11/22 2/13/23 5/15/23
1KRW in Billions2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 14,807 23,802 32,690 5,537 10,165 21,560
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 832 -1,622 13,117 -41,711 -6,800 17,338
ROE (net income / shareholders' equity) 4.76% -6.32% 12.9% 28.8% 10.9% 3.36%
ROA (Net income/ Total Assets) 2.31% -3.07% 4.66% 2.9% 3.97% 0.55%
Assets 1 158,858 172,489 260,927 1,174,963 383,525 895,716
Book Value Per Share 2 9,137 8,523 9,520 12,929 13,912 14,195
Cash Flow per Share 2 1,432 843.0 1,846 1,028 475.0 2,875
Capex 1 2,136 2,632 2,134 24,814 3,600 4,210
Capex / Sales 3.78% 6.88% 3.17% 37.49% 3.95% 5.12%
Announcement Date 3/20/19 3/16/20 3/19/21 3/21/22 3/20/23 3/18/24
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Semiconductor Equipment & Testing

1st Jan change Capi.
EXICON CO., LTD. Stock Exicon Co., Ltd.
+18.33% 160M
ASML HOLDING N.V. Stock ASML Holding N.V.
+24.35% 360B
LAM RESEARCH CORPORATION Stock Lam Research Corporation
+18.58% 121B
TOKYO ELECTRON LTD. Stock Tokyo Electron Ltd.
+35.54% 101B
ENTEGRIS, INC. Stock Entegris, Inc.
+13.55% 19.99B
ASE TECHNOLOGY HOLDING CO., LTD. Stock ASE Technology Holding Co., Ltd.
+8.89% 18.87B
SCREEN HOLDINGS CO., LTD. Stock Screen Holdings Co., Ltd.
+35.96% 9.77B
ONTO INNOVATION INC. Stock Onto Innovation Inc.
+24.41% 9.34B
AMKOR TECHNOLOGY, INC. Stock Amkor Technology, Inc.
-5.41% 7.54B
ZHEJIANG JINGSHENG MECHANICAL & ELECTRICAL CO., LTD. Stock Zhejiang Jingsheng Mechanical & Electrical Co., Ltd.
-20.68% 6.08B
Other Semiconductor Equipment & Testing
  1. Stock Market
  2. Equities
  3. A092870 Stock
  4. Financials Exicon Co., Ltd.