JNTC CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 20,050 KRW | +5.19% |
|
-5.87% | +66.81% |
| 2023 | JNTC Co., Ltd.(KOSDAQ:A204270) added to S&P Global BMI Index | CI |
| 2023 | JNTC Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 656,289 | 432,009 | 336,134 | 685,965 | 1,144,226 | - | - |
| Enterprise Value (EV) 2 | 656.3 | 469.4 | 381.8 | 686 | 1,186 | 1,081 | 1,028 |
| P/E ratio | 11 x | -12.9 x | -5.72 x | - | 15 x | 12 x | 9.87 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 1.89 x | 2.13 x | 2.08 x | 2.12 x | 2.13 x | 1.79 x | 1.62 x |
| EV / Revenue | 1.89 x | 2.32 x | 2.37 x | 2.12 x | 2.2 x | 1.69 x | 1.46 x |
| EV / EBITDA | - | 120 x | 52.9 x | - | 8.15 x | 6.5 x | 4.9 x |
| EV / FCF | 19.9 x | -3.77 x | -12.7 x | - | 11.4 x | 12.3 x | 9.89 x |
| FCF Yield | 5.02% | -26.5% | -7.88% | - | 8.75% | 8.11% | 10.1% |
| Price to Book | 1.71 x | 1.17 x | 1 x | - | 2.71 x | 2.21 x | 1.75 x |
| Nbr of stocks (in thousands) | 57,069 | 57,069 | 57,069 | 57,069 | 57,069 | - | - |
| Reference price 3 | 11,500 | 7,570 | 5,890 | 12,020 | 20,050 | 20,050 | 20,050 |
| Announcement Date | 3/12/21 | 2/28/22 | 2/28/23 | 2/21/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 347.8 | 202.6 | 161.3 | 323.4 | 538.4 | 638.2 | 705 |
| EBITDA 1 | - | 3.899 | 7.221 | - | 145.4 | 166.4 | 209.8 |
| EBIT 1 | 74.9 | -30.74 | -44.33 | 28.54 | 95.17 | 117.1 | 147.4 |
| Operating Margin | 21.54% | -15.17% | -27.48% | 8.82% | 17.68% | 18.35% | 20.91% |
| Earnings before Tax (EBT) 1 | 63.72 | -31.1 | -59.83 | 20.75 | 87.4 | 107.8 | 138.2 |
| Net income 1 | 59.35 | -33.61 | -58.75 | 17.95 | 77.27 | 96.43 | 117.4 |
| Net margin | 17.07% | -16.59% | -36.42% | 5.55% | 14.35% | 15.11% | 16.65% |
| EPS 2 | 1,050 | -589.0 | -1,029 | - | 1,336 | 1,666 | 2,031 |
| Free Cash Flow 3 | 32,974 | -124,417 | -30,088 | - | 103,800 | 87,667 | 104,000 |
| FCF margin | 9,481.51% | -61,411.51% | -18,650.77% | - | 19,280.54% | 13,737.27% | 14,751.77% |
| FCF Conversion (EBITDA) | - | - | - | - | 71,389.27% | 52,694.85% | 49,571.02% |
| FCF Conversion (Net income) | 55,558.83% | - | - | - | 134,339.94% | 90,909.09% | 88,586.03% |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 3/12/21 | 2/28/22 | 2/28/23 | 2/21/24 | - | - | - |
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 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 48.54 | 52.36 | 46.9 | 37.72 | 36.42 | 40.28 | 57.3 | 55.56 | 97.77 | 122.7 | 132.4 | 139.6 | 143.6 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | -9.09 | -12.18 | -1.94 | -15.58 | -5.752 | -21.06 | 2.228 | 4.064 | 16.99 | 21.33 | 23.03 | 26.77 | 23.97 |
| Operating Margin | -18.73% | -23.26% | -4.14% | -41.29% | -15.79% | -52.28% | 3.89% | 7.31% | 17.38% | 17.39% | 17.39% | 19.17% | 16.69% |
| Earnings before Tax (EBT) 1 | -7.374 | -14.96 | - | -15.03 | -2.573 | -37.78 | 2.521 | 0.775 | 18.73 | 24.85 | 24.7 | 28.05 | 20.8 |
| Net income 1 | -7.12 | -16.81 | - | -14.59 | -1.791 | -37.98 | 2.97 | 0.0657 | 18.08 | 17.37 | 18.97 | 22.03 | 17.93 |
| Net margin | -14.67% | -32.11% | - | -38.67% | -4.92% | -94.29% | 5.18% | 0.12% | 18.5% | 14.15% | 14.32% | 15.78% | 12.49% |
| EPS | -125.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/12/21 | 2/28/22 | 5/16/22 | 8/16/22 | 11/14/22 | 2/28/23 | 5/15/23 | 8/14/23 | 11/14/23 | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 37.4 | 45.7 | - | 41.5 | - | - |
| Net Cash position 1 | - | - | - | - | - | 63 | 116 |
| Leverage (Debt/EBITDA) | - | 9.592 x | 6.331 x | - | 0.2851 x | - | - |
| Free Cash Flow 2 | 32,974 | -124,417 | -30,088 | - | 103,800 | 87,667 | 104,000 |
| ROE (net income / shareholders' equity) | 17.4% | -8.8% | -16.5% | 5.2% | 20.1% | 20.4% | 19.4% |
| ROA (Net income/ Total Assets) | 11.9% | -5.95% | -10.7% | - | 10.6% | 12.3% | 12.4% |
| Assets 1 | 497.1 | 564.8 | 550.8 | - | 732.4 | 787.2 | 946.8 |
| Book Value Per Share 3 | 6,720 | 6,486 | 5,867 | - | 7,389 | 9,055 | 11,465 |
| Cash Flow per Share 3 | - | - | - | - | 1,820 | 2,299 | - |
| Capex 1 | 61 | 150 | 43 | - | 24 | 60 | 70 |
| Capex / Sales | 17.53% | 73.88% | 26.67% | - | 4.46% | 9.4% | 9.93% |
| Announcement Date | 3/12/21 | 2/28/22 | 2/28/23 | 2/21/24 | - | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
20,050
KRW
Average target price
19,000
KRW
Spread / Average Target
-5.24%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +66.81% | 831M | |
| +22.71% | 1.95B | |
| -18.03% | 1.07B | |
| +9.13% | 803M | |
| -11.48% | 763M | |
| +44.37% | 670M | |
| -29.73% | 358M | |
| -10.21% | 287M | |
| +23.99% | 160M | |
| -5.54% | 78.06M |
- Stock Market
- Equities
- A204270 Stock
- Financials JNTC Co., Ltd.
