INZI CONTROLS CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7,650 KRW | +0.92% |
|
+2.14% | -5.56% |
| 2023 | INZI Controls Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
| 2022 | INZI Controls Co.,Ltd.(KOSE:A023800) dropped from S&P Global BMI Index | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 97,717 | 71,872 | 217,068 | 224,799 | 102,702 | 122,866 |
| Enterprise Value (EV) 1 | 226,235 | 245,974 | 388,099 | 423,325 | 347,553 | 365,764 |
| P/E ratio | 32.8 x | -8.69 x | -68.9 x | 65.3 x | 7.38 x | 8.79 x |
| Yield | 1.49% | 2.02% | 0.67% | 0.98% | 2.86% | 2.47% |
| Capitalization / Revenue | 0.19 x | 0.15 x | 0.47 x | 0.46 x | 0.18 x | 0.19 x |
| EV / Revenue | 0.45 x | 0.5 x | 0.85 x | 0.87 x | 0.61 x | 0.58 x |
| EV / EBITDA | 7.69 x | 8.91 x | 15.9 x | 13.1 x | 6.76 x | 6.13 x |
| EV / FCF | -7.49 x | -3.68 x | -20.5 x | -17.1 x | -6.68 x | 31.1 x |
| FCF Yield | -13.4% | -27.1% | -4.88% | -5.86% | -15% | 3.21% |
| Price to Book | 0.51 x | 0.4 x | 1.23 x | 1.21 x | 0.52 x | 0.58 x |
| Nbr of stocks (in thousands) | 14,520 | 14,520 | 14,520 | 14,693 | 14,693 | 15,169 |
| Reference price 2 | 6,730 | 4,950 | 14,950 | 15,300 | 6,990 | 8,100 |
| Announcement Date | 3/20/19 | 3/19/20 | 3/19/21 | 3/21/22 | 3/24/23 | 3/20/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 504,149 | 494,158 | 458,654 | 484,856 | 570,021 | 634,018 |
| EBITDA 1 | 29,404 | 27,595 | 24,415 | 32,242 | 51,399 | 59,668 |
| EBIT 1 | 11,218 | 3,536 | -2,476 | 1,996 | 16,713 | 22,374 |
| Operating Margin | 2.23% | 0.72% | -0.54% | 0.41% | 2.93% | 3.53% |
| Earnings before Tax (EBT) 1 | 4,757 | -8,234 | 311.5 | 3,014 | 13,823 | 18,317 |
| Net income 1 | 2,981 | -8,270 | -3,152 | 3,444 | 13,909 | 13,977 |
| Net margin | 0.59% | -1.67% | -0.69% | 0.71% | 2.44% | 2.2% |
| EPS 2 | 205.3 | -569.5 | -217.1 | 234.4 | 946.7 | 921.4 |
| Free Cash Flow 1 | -30,203 | -66,778 | -18,940 | -24,790 | -52,058 | 11,755 |
| FCF margin | -5.99% | -13.51% | -4.13% | -5.11% | -9.13% | 1.85% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 19.7% |
| FCF Conversion (Net income) | - | - | - | - | - | 84.1% |
| Dividend per Share 2 | 100.0 | 100.0 | 100.0 | 150.0 | 200.0 | 200.0 |
| Announcement Date | 3/20/19 | 3/19/20 | 3/19/21 | 3/21/22 | 3/24/23 | 3/20/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 128,518 | 174,102 | 171,031 | 198,526 | 244,851 | 242,898 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 4.371 x | 6.309 x | 7.005 x | 6.157 x | 4.764 x | 4.071 x |
| Free Cash Flow 1 | -30,203 | -66,778 | -18,940 | -24,790 | -52,058 | 11,755 |
| ROE (net income / shareholders' equity) | 0.49% | -4.06% | -1.42% | 1.25% | 5.81% | 6.11% |
| ROA (Net income/ Total Assets) | 1.54% | 0.46% | -0.3% | 0.24% | 1.82% | 2.23% |
| Assets 1 | 193,932 | -1,802,422 | 1,038,056 | 1,456,358 | 765,874 | 627,724 |
| Book Value Per Share 2 | 13,105 | 12,354 | 12,153 | 12,678 | 13,364 | 13,906 |
| Cash Flow per Share 2 | 1,498 | 1,931 | 1,984 | 1,633 | 1,002 | 1,556 |
| Capex 1 | 35,098 | 92,673 | 41,417 | 34,478 | 54,564 | 73,384 |
| Capex / Sales | 6.96% | 18.75% | 9.03% | 7.11% | 9.57% | 11.57% |
| Announcement Date | 3/20/19 | 3/19/20 | 3/19/21 | 3/21/22 | 3/24/23 | 3/20/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -5.56% | 84.31M | |
| +29.62% | 50.98B | |
| +25.77% | 20.39B | |
| -20.63% | 19.42B | |
| +31.67% | 17.27B | |
| +1.48% | 15.84B | |
| -14.23% | 14.09B | |
| -18.75% | 13.35B | |
| +31.97% | 11.74B | |
| +28.58% | 10.66B |
- Stock Market
- Equities
- A023800 Stock
- Financials INZI Controls Co.,Ltd.
