Stock A025620 JAYJUN COSMETIC CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Jayjun Cosmetic Co., Ltd.

Equities

A025620

KR7025620006

Personal Products

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
6,170 KRW -0.96% Intraday chart for Jayjun Cosmetic Co., Ltd. -2.53% +14.05%
Mar. 20 Jayjun Cosmetic Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Jayjun Cosmetic Co., Ltd. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 285,772 121,248 88,940 76,650 23,205 24,206
Enterprise Value (EV) 1 323,055 171,565 106,932 76,950 15,456 21,986
P/E ratio -231 x -1.36 x -3.78 x -1.57 x -0.79 x -3.47 x
Yield - - - - - -
Capitalization / Revenue 2.16 x 2.3 x 2.91 x 3.73 x 3.72 x 1.42 x
EV / Revenue 2.45 x 3.26 x 3.5 x 3.75 x 2.47 x 1.29 x
EV / EBITDA 37.6 x -3.04 x -10.8 x -4.04 x -2.2 x -2.32 x
EV / FCF -7.73 x 6.99 x 5.56 x -5.11 x -1.03 x -3.41 x
FCF Yield -12.9% 14.3% 18% -19.6% -97.3% -29.3%
Price to Book 2.26 x 2.24 x 1.46 x 1.28 x 0.56 x 0.61 x
Nbr of stocks (in thousands) 1,573 1,700 2,214 3,721 3,848 4,474
Reference price 2 181,667 71,333 40,167 20,600 6,030 5,410
Announcement Date 3/19/19 3/17/20 3/29/21 3/23/22 3/22/23 3/20/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 132,015 52,619 30,519 20,532 6,246 17,034
EBITDA 1 8,583 -56,426 -9,897 -19,061 -7,031 -9,481
EBIT 1 6,711 -60,312 -11,507 -20,804 -7,983 -10,152
Operating Margin 5.08% -114.62% -37.7% -101.33% -127.81% -59.6%
Earnings before Tax (EBT) 1 333.8 -86,530 -18,557 -38,704 -19,511 -6,787
Net income 1 -1,236 -84,408 -21,766 -38,564 -21,435 -6,797
Net margin -0.94% -160.41% -71.32% -187.83% -343.16% -39.9%
EPS 2 -786.1 -52,606 -10,623 -13,135 -7,588 -1,560
Free Cash Flow 1 -41,768 24,545 19,232 -15,063 -15,037 -6,443
FCF margin -31.64% 46.65% 63.02% -73.36% -240.74% -37.82%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 3/19/19 3/17/20 3/29/21 3/23/22 3/22/23 3/20/24
1KRW in Million2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 37,283 50,318 17,991 300 - -
Net Cash position 1 - - - - 7,750 2,221
Leverage (Debt/EBITDA) 4.344 x -0.8917 x -1.818 x -0.0157 x - -
Free Cash Flow 1 -41,768 24,545 19,232 -15,063 -15,037 -6,443
ROE (net income / shareholders' equity) -1.14% -99.2% -39% -64.5% -38.4% -16.7%
ROA (Net income/ Total Assets) 2.28% -22.3% -6.79% -15.5% -7.78% -13.1%
Assets 1 -54,168 379,351 320,480 248,795 275,513 51,814
Book Value Per Share 2 80,316 31,777 27,532 16,068 10,836 8,932
Cash Flow per Share 2 5,309 901.0 696.0 2,231 2,736 1,058
Capex 1 8,782 693 428 242 919 162
Capex / Sales 6.65% 1.32% 1.4% 1.18% 14.71% 0.95%
Announcement Date 3/19/19 3/17/20 3/29/21 3/23/22 3/22/23 3/20/24
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Cosmetics & Perfumes

1st Jan change Capi.
JAYJUN COSMETIC CO., LTD. Stock Jayjun Cosmetic Co., Ltd.
+14.05% 20.06M
KAO CORPORATION Stock Kao Corporation
+10.09% 18.86B
GALDERMA GROUP AG Stock Galderma Group AG
0.00% 17.37B
SHISEIDO COMPANY, LIMITED Stock Shiseido Company, Limited
-1.32% 10.65B
COTY INC. Stock Coty Inc.
-7.73% 10.26B
AMOREPACIFIC CORPORATION Stock Amorepacific Corporation
+3.86% 6.72B
PROYA COSMETICS CO.,LTD. Stock Proya Cosmetics Co.,Ltd.
+9.76% 5.94B
NATURA &CO HOLDING S.A. Stock Natura &Co Holding S.A.
-0.06% 4.55B
INTER PARFUMS, INC. Stock Inter Parfums, Inc.
-16.98% 3.83B
INTERPARFUMS Stock Interparfums
-4.86% 3.48B
Cosmetics & Perfumes
  1. Stock Market
  2. Equities
  3. A025620 Stock
  4. Financials Jayjun Cosmetic Co., Ltd.