Stock LICT LICT CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials LICT Corporation

Equities

LICT

US50187G1040

Integrated Telecommunications Services

Market Closed - OTC Markets
Other stock markets
 03:26:55 2024-04-29 pm EDT 		5-day change 1st Jan Change
16,000 USD 0.00% Intraday chart for LICT Corporation 0.00% -11.60%
Mar. 04 LICT Corporation Reports Impairment Charges for the Fourth Quarter Ended December 31, 2023 CI
Mar. 04 LICT Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 242.4 290.9 347.8 332.4 467 348.7
Enterprise Value (EV) 1 264.2 291.1 344.2 307.6 453.2 366.2
P/E ratio 11 x 11.4 x 13.4 x 8.98 x 19 x 19.8 x
Yield - - - - - -
Capitalization / Revenue 2.27 x 2.51 x 2.95 x 2.68 x 3.62 x 2.66 x
EV / Revenue 2.48 x 2.51 x 2.92 x 2.48 x 3.51 x 2.79 x
EV / EBITDA 6.11 x 5.62 x 6.79 x 5.7 x 8.39 x 6.92 x
EV / FCF 15.4 x 15.4 x 51.6 x 25.1 x 1,549 x -15.7 x
FCF Yield 6.5% 6.49% 1.94% 3.99% 0.06% -6.35%
Price to Book 1.95 x 2.05 x 2.24 x 1.83 x 2.44 x 1.77 x
Nbr of stocks (in thousands) 20.8 20.1 19.3 18.7 18 17.4
Reference price 2 11,650 14,450 18,000 17,800 26,000 20,000
Announcement Date 5/14/18 6/6/19 5/19/20 5/19/21 6/1/22 8/12/23
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 106.7 115.8 118 124.2 129.2 131.3
EBITDA 1 43.26 51.77 50.69 53.95 54.03 52.9
EBIT 1 25.34 31.97 31.41 36.55 35.14 32.43
Operating Margin 23.74% 27.6% 26.63% 29.44% 27.2% 24.7%
Earnings before Tax (EBT) 1 24.81 34.37 34.13 51.08 33.78 25.26
Net income 1 22.39 25.78 26.2 37.27 24.82 17.7
Net margin 20.98% 22.26% 22.21% 30.01% 19.22% 13.48%
EPS 2 1,064 1,272 1,342 1,982 1,368 1,008
Free Cash Flow 1 17.16 18.89 6.671 12.27 0.2926 -23.27
FCF margin 16.08% 16.31% 5.66% 9.88% 0.23% -17.72%
FCF Conversion (EBITDA) 39.67% 36.49% 13.16% 22.75% 0.54% -
FCF Conversion (Net income) 76.65% 73.27% 25.46% 32.93% 1.18% -
Dividend per Share - - - - - -
Announcement Date 5/14/18 6/6/19 5/19/20 5/19/21 6/1/22 8/12/23
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 21.8 0.14 - - - 17.4
Net Cash position 1 - - 3.58 24.8 13.7 -
Leverage (Debt/EBITDA) 0.5038 x 0.002646 x - - - 0.3296 x
Free Cash Flow 1 17.2 18.9 6.67 12.3 0.29 -23.3
ROE (net income / shareholders' equity) 19.4% 19.6% 17.9% 22.3% 13.4% 9.17%
ROA (Net income/ Total Assets) 8.68% 10.4% 9.36% 9.18% 7.74% 7.09%
Assets 1 257.9 248.4 279.9 406 320.8 249.7
Book Value Per Share 2 5,960 7,043 8,044 9,745 10,643 11,280
Cash Flow per Share 2 344.0 388.0 439.0 3,633 2,376 1,572
Capex 1 22.4 21.8 26.4 28.2 31.2 47.5
Capex / Sales 20.94% 18.86% 22.41% 22.74% 24.15% 36.19%
Announcement Date 5/14/18 6/6/19 5/19/20 5/19/21 6/1/22 8/12/23
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Internet Service Providers

1st Jan change Capi.
LICT CORPORATION Stock LICT Corporation
-11.60% 272M
PT INDORITEL MAKMUR INTERNASIONAL TBK. Stock PT Indoritel Makmur Internasional Tbk.
-0.21% 4.1B
INTERNET INITIATIVE JAPAN INC. Stock Internet Initiative Japan Inc.
-7.00% 3.04B
RUIJIE NETWORKS CO., LTD. Stock Ruijie Networks Co., Ltd.
-5.25% 2.82B
CONVERGE INFORMATION AND COMMUNICATIONS TECHNOLOGY SOLUTIONS, INC. Stock Converge Information and Communications Technology Solutions, Inc.
+12.53% 1.19B
FREEBIT CO., LTD. Stock FreeBit Co., Ltd.
-0.82% 181M
BREDBAND2 I SKANDINAVIEN AB Stock Bredband2 i Skandinavien AB
+26.39% 167M
GIGA PRIZE CO.,LTD. Stock Giga Prize Co.,Ltd.
+15.53% 165M
ASAHI NET, INC. Stock Asahi Net, Inc.
+3.73% 113M
HWACOM SYSTEMS INC. Stock HwaCom Systems Inc.
+10.11% 88.99M
Internet Service Providers
  1. Stock Market
  2. Equities
  3. LICT Stock
  4. Financials LICT Corporation