LOGISYS INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,160 KRW | 0.00% |
|
+0.64% | -12.59% |
| 2015 | Logisys Inc. has completed an IPO in the amount of KRW 7,935.13 million. | CI |
| 2015 | Logisys Inc. has filed an IPO. | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 26,295 | 32,226 | 43,435 | 62,880 | 37,341 | 34,971 |
| Enterprise Value (EV) 1 | 13,972 | 22,354 | 32,931 | 51,273 | 29,821 | 26,556 |
| P/E ratio | 35.5 x | -32.4 x | 93.6 x | 30.2 x | 183 x | 68.2 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.66 x | 0.96 x | 1.32 x | 1.84 x | 1.14 x | 0.96 x |
| EV / Revenue | 0.35 x | 0.67 x | 1 x | 1.5 x | 0.91 x | 0.73 x |
| EV / EBITDA | 14 x | -114 x | 25.3 x | 26.9 x | 23.1 x | 13.8 x |
| EV / FCF | 4.01 x | -10.4 x | 38.4 x | 39.7 x | -38 x | 16.3 x |
| FCF Yield | 24.9% | -9.63% | 2.6% | 2.52% | -2.63% | 6.15% |
| Price to Book | 1.57 x | 2.06 x | 2.65 x | 3.35 x | 2.19 x | 2.11 x |
| Nbr of stocks (in thousands) | 9,341 | 9,341 | 9,341 | 9,674 | 9,674 | 9,674 |
| Reference price 2 | 2,815 | 3,450 | 4,650 | 6,500 | 3,860 | 3,615 |
| Announcement Date | 3/1/19 | 2/29/20 | 3/1/21 | 3/1/22 | 3/1/23 | 2/29/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 40,026 | 33,448 | 32,853 | 34,194 | 32,821 | 36,454 |
| EBITDA 1 | 1,001 | -196.3 | 1,302 | 1,909 | 1,291 | 1,918 |
| EBIT 1 | 725 | -1,054 | 409.3 | 1,053 | 136.8 | 643 |
| Operating Margin | 1.81% | -3.15% | 1.25% | 3.08% | 0.42% | 1.76% |
| Earnings before Tax (EBT) 1 | 973.4 | -856.9 | 595 | 1,182 | 337 | 721.1 |
| Net income 1 | 741.7 | -994.7 | 463.9 | 2,069 | 204.4 | 516 |
| Net margin | 1.85% | -2.97% | 1.41% | 6.05% | 0.62% | 1.42% |
| EPS 2 | 79.40 | -106.5 | 49.67 | 215.4 | 21.13 | 53.00 |
| Free Cash Flow 1 | 3,483 | -2,152 | 857 | 1,290 | -785.5 | 1,633 |
| FCF margin | 8.7% | -6.43% | 2.61% | 3.77% | -2.39% | 4.48% |
| FCF Conversion (EBITDA) | 347.94% | - | 65.84% | 67.57% | - | 85.15% |
| FCF Conversion (Net income) | 469.56% | - | 184.71% | 62.36% | - | 316.55% |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/1/19 | 2/29/20 | 3/1/21 | 3/1/22 | 3/1/23 | 2/29/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 12,322 | 9,872 | 10,504 | 11,608 | 7,521 | 8,415 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 3,483 | -2,152 | 857 | 1,290 | -786 | 1,633 |
| ROE (net income / shareholders' equity) | 4.49% | -6.13% | 2.9% | 11.8% | 1.14% | 3.03% |
| ROA (Net income/ Total Assets) | 1.74% | -2.63% | 1.06% | 2.62% | 0.34% | 1.65% |
| Assets 1 | 42,661 | 37,881 | 43,715 | 78,939 | 60,183 | 31,310 |
| Book Value Per Share 2 | 1,796 | 1,676 | 1,752 | 1,942 | 1,764 | 1,716 |
| Cash Flow per Share 2 | 1,319 | 787.0 | 1,213 | 1,108 | 734.0 | 760.0 |
| Capex 1 | 404 | 224 | 83.1 | 591 | 1,145 | 914 |
| Capex / Sales | 1.01% | 0.67% | 0.25% | 1.73% | 3.49% | 2.51% |
| Announcement Date | 3/1/19 | 2/29/20 | 3/1/21 | 3/1/22 | 3/1/23 | 2/29/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -12.59% | 22.21M | |
| +7.31% | 1.42B | |
| -2.19% | 874M | |
| +72.97% | 410M | |
| -43.59% | 264M | |
| +11.11% | 196M | |
| +5.73% | 184M | |
| -11.13% | 82.68M | |
| +28.35% | 61.13M | |
| +13.18% | 54.39M |
- Stock Market
- Equities
- A067730 Stock
- Financials Logisys Inc.
