JOYCITY CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,470 KRW | +1.02% |
|
+1.44% | -9.19% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 88,193 | 479,377 | 700,280 | 276,807 | 190,027 | 172,662 | - |
| Enterprise Value (EV) 2 | 88.84 | 455 | 690.2 | 318.2 | 190 | 221.5 | 200.1 |
| P/E ratio | -68.4 x | 13.6 x | 69.3 x | 86 x | 34 x | 11.7 x | 8.88 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.85 x | 2.9 x | 3.48 x | 1.69 x | 1.27 x | 1.01 x | 0.91 x |
| EV / Revenue | 0.86 x | 2.75 x | 3.43 x | 1.94 x | 1.27 x | 1.3 x | 1.05 x |
| EV / EBITDA | 8.08 x | 19.7 x | 26.5 x | 31.2 x | 6.42 x | 8.75 x | 6.98 x |
| EV / FCF | 35.4 x | 84.9 x | 22.7 x | 69.4 x | - | 11.1 x | 8.55 x |
| FCF Yield | 2.83% | 1.18% | 4.4% | 1.44% | - | 9.03% | 11.7% |
| Price to Book | 3.52 x | 1.86 x | 4.76 x | 2.8 x | - | 1.39 x | 1.22 x |
| Nbr of stocks (in thousands) | 49,178 | 65,370 | 68,320 | 68,517 | 69,863 | 69,903 | - |
| Reference price 3 | 1,793 | 7,333 | 10,250 | 4,040 | 2,720 | 2,470 | 2,470 |
| Announcement Date | 1/22/20 | 3/17/21 | 1/24/22 | 1/27/23 | 1/19/24 | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 103.3 | 165.4 | 201.5 | 163.8 | 150.1 | 171 | 189.9 |
| EBITDA 1 | 10.99 | 23.09 | 26.08 | 10.19 | 29.59 | 25.3 | 28.65 |
| EBIT 1 | 8.568 | 20.47 | 22.02 | 7.401 | 25.7 | 21.6 | 24.75 |
| Operating Margin | 8.29% | 12.38% | 10.93% | 4.52% | 17.12% | 12.63% | 13.03% |
| Earnings before Tax (EBT) 1 | 2.524 | 11.7 | 14.22 | 7.942 | 14.32 | 21 | 25.6 |
| Net income 1 | -1.489 | 11.32 | 7.037 | 3.194 | 7.509 | 14.8 | 19.6 |
| Net margin | -1.44% | 6.85% | 3.49% | 1.95% | 5% | 8.65% | 10.32% |
| EPS 2 | -26.22 | 540.7 | 148.0 | 47.00 | 80.00 | 212.0 | 278.0 |
| Free Cash Flow 3 | 2,510 | 5,361 | 30,352 | 4,583 | - | 20,000 | 23,400 |
| FCF margin | 2,428.72% | 3,241.53% | 15,064.71% | 2,798.58% | - | 11,695.91% | 12,322.27% |
| FCF Conversion (EBITDA) | 22,837.11% | 23,213.84% | 116,388.18% | 44,961.02% | - | 79,051.38% | 81,675.39% |
| FCF Conversion (Net income) | - | 47,351.37% | 431,335.43% | 143,522.22% | - | 135,135.14% | 119,387.76% |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 1/22/20 | 3/17/21 | 1/24/22 | 1/27/23 | 1/19/24 | - | - |
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 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 47.45 | 47.19 | 41.09 | 39.84 | 43.85 | 39 | 36.58 | 33.97 | 35.52 | 44.05 | 33.4 | 43.9 | 45.7 | 47.5 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 4.058 | 4.479 | 3.116 | - | 2.157 | 2.047 | 4.01 | 4.767 | 3.839 | 13.09 | 2.7 | 4.9 | 5.7 | 6 |
| Operating Margin | 8.55% | 9.49% | 7.58% | - | 4.92% | 5.25% | 10.96% | 14.03% | 10.81% | 29.71% | 8.08% | 11.16% | 12.47% | 12.63% |
| Earnings before Tax (EBT) | 5.832 | -0.1709 | 4.196 | - | - | - | - | - | - | - | - | - | - | - |
| Net income 1 | 5.832 | -7.333 | 2.654 | 0.083 | 2.543 | -2.087 | 1.995 | 2.708 | 2.331 | 0.478 | 1.2 | 3.4 | 4.2 | 4.6 |
| Net margin | 12.29% | -15.54% | 6.46% | 0.21% | 5.8% | -5.35% | 5.45% | 7.97% | 6.56% | 1.09% | 3.59% | 7.74% | 9.19% | 9.68% |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/1/21 | 1/24/22 | 4/27/22 | 8/1/22 | 11/8/22 | 1/27/23 | 4/27/23 | 7/27/23 | 11/3/23 | 1/19/24 | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | 0.65 | - | - | 41.4 | - | 48.8 | 27.4 |
| Net Cash position 1 | - | 24.3 | 10.1 | - | - | - | - |
| Leverage (Debt/EBITDA) | 0.0592 x | - | - | 4.06 x | - | 1.929 x | 0.9564 x |
| Free Cash Flow 2 | 2,510 | 5,361 | 30,352 | 4,583 | - | 20,000 | 23,400 |
| ROE (net income / shareholders' equity) | -5.72% | 21.8% | 8.04% | 4.21% | 9.33% | 12.7% | 14.8% |
| ROA (Net income/ Total Assets) | -2.5% | 12.9% | 4.03% | 1.32% | - | 6% | 7% |
| Assets 1 | 59.56 | 88.1 | 174.4 | 242.6 | - | 246.7 | 280 |
| Book Value Per Share 3 | 509.0 | 3,938 | 2,154 | 1,443 | - | 1,777 | 2,028 |
| Cash Flow per Share 3 | - | - | - | -22.10 | - | 379.0 | 503.0 |
| Capex 1 | 0.27 | 0.23 | 0.49 | 1.18 | - | - | 1 |
| Capex / Sales | 0.26% | 0.14% | 0.24% | 0.72% | - | - | 0.53% |
| Announcement Date | 1/22/20 | 3/17/21 | 1/24/22 | 1/27/23 | 1/19/24 | - | - |
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
OUTPERFORM
Number of Analysts
1
Last Close Price
2,470
KRW
Average target price
3,900
KRW
Spread / Average Target
+57.89%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -9.19% | 126M | |
| +26.08% | 24.11B | |
| -14.41% | 23.78B | |
| +10.28% | 2.64B | |
| -17.21% | 1.99B | |
| +82.14% | 1.92B | |
| -52.04% | 1.53B | |
| +14.72% | 1.45B | |
| -15.67% | 1.3B | |
| +15.90% | 1.13B |
- Stock Market
- Equities
- A067000 Stock
- Financials JOYCITY Corporation
