Stock A093520 MAKUS INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials MAKUS Inc.

Equities

A093520

KR7093520005

Semiconductors

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
12,070 KRW +1.34% Intraday chart for MAKUS Inc. -2.03% -3.44%
2023 Tranche Update on MAKUS, Inc.'s Equity Buyback Plan announced on August 28, 2023. CI
2023 Tranche Update on MAKUS, Inc.'s Equity Buyback Plan announced on August 28, 2023. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 54,984 48,422 60,261 96,586 95,022 132,564
Enterprise Value (EV) 1 26,979 22,830 43,715 51,490 43,011 142,625
P/E ratio 5.96 x 10.2 x 7.71 x 3.87 x 4.26 x 6.66 x
Yield 2.92% 2.66% 2% 1.49% 1.52% 1.2%
Capitalization / Revenue 0.61 x 0.84 x 0.69 x 0.69 x 0.49 x 0.76 x
EV / Revenue 0.3 x 0.4 x 0.5 x 0.37 x 0.22 x 0.81 x
EV / EBITDA 2.06 x 3.68 x 4.5 x 1.96 x 1.35 x 5.34 x
EV / FCF 3.69 x 61.5 x -9.08 x 2.72 x 2.57 x -2.59 x
FCF Yield 27.1% 1.63% -11% 36.8% 39% -38.7%
Price to Book 1.05 x 0.92 x 1.07 x 1.21 x 0.95 x 1.26 x
Nbr of stocks (in thousands) 13,378 12,878 12,028 12,028 12,028 10,605
Reference price 2 4,110 3,760 5,010 8,030 7,900 12,500
Announcement Date 3/13/19 3/18/20 3/18/21 3/17/22 3/16/23 3/21/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 89,615 57,482 86,913 140,727 193,763 175,414
EBITDA 1 13,079 6,198 9,725 26,275 31,745 26,708
EBIT 1 12,948 5,910 9,456 26,019 31,452 26,349
Operating Margin 14.45% 10.28% 10.88% 18.49% 16.23% 15.02%
Earnings before Tax (EBT) 1 11,942 6,195 10,345 30,906 28,767 25,560
Net income 1 9,314 4,784 7,966 24,965 22,133 20,243
Net margin 10.39% 8.32% 9.17% 17.74% 11.42% 11.54%
EPS 2 689.5 367.2 650.0 2,076 1,854 1,878
Free Cash Flow 1 7,319 371.4 -4,812 18,963 16,758 -55,130
FCF margin 8.17% 0.65% -5.54% 13.48% 8.65% -31.43%
FCF Conversion (EBITDA) 55.96% 5.99% - 72.17% 52.79% -
FCF Conversion (Net income) 78.58% 7.76% - 75.96% 75.72% -
Dividend per Share 2 120.0 100.0 100.0 120.0 120.0 150.0
Announcement Date 3/13/19 3/18/20 3/18/21 3/17/22 3/16/23 3/21/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q3 2022 Q4 2023 Q2 2023 Q3
Net sales 1 41.76 - 48.78 46.5 32.91
EBITDA - - - - -
EBIT 1 10.8 - 6.241 6.681 3.992
Operating Margin 25.86% - 12.79% 14.37% 12.13%
Earnings before Tax (EBT) - - - - -
Net income - 6.454 5.13 - -
Net margin - - 10.52% - -
EPS - 537.0 - - -
Dividend per Share - - - - -
Announcement Date 3/17/22 11/10/22 2/9/23 8/14/23 11/13/23
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - 10,062
Net Cash position 1 28,005 25,591 16,545 45,096 52,011 -
Leverage (Debt/EBITDA) - - - - - 0.3767 x
Free Cash Flow 1 7,319 371 -4,812 18,963 16,758 -55,130
ROE (net income / shareholders' equity) 18.8% 9.21% 14.9% 36.9% 25.7% 20.8%
ROA (Net income/ Total Assets) 9.41% 3.92% 6.01% 13.5% 9.11% 5.68%
Assets 1 98,978 121,902 132,510 184,576 242,939 356,638
Book Value Per Share 2 3,903 4,101 4,699 6,623 8,312 9,952
Cash Flow per Share 2 1,549 1,405 782.0 2,082 3,520 2,068
Capex 1 209 26.5 31.6 17.9 325 56.3
Capex / Sales 0.23% 0.05% 0.04% 0.01% 0.17% 0.03%
Announcement Date 3/13/19 3/18/20 3/18/21 3/17/22 3/16/23 3/21/24
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Semiconductors

1st Jan change Capi.
MAKUS INC. Stock MAKUS Inc.
-3.44% 90.24M
NVIDIA CORPORATION Stock NVIDIA Corporation
+77.16% 2,159B
BROADCOM INC. Stock Broadcom Inc.
+20.41% 623B
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED Stock Taiwan Semiconductor Manufacturing Company Limited
+31.87% 622B
AMD (ADVANCED MICRO DEVICES) Stock AMD (Advanced Micro Devices)
+6.78% 254B
QUALCOMM, INC. Stock Qualcomm, Inc.
+14.54% 185B
TEXAS INSTRUMENTS INCORPORATED Stock Texas Instruments Incorporated
+4.12% 162B
MICRON TECHNOLOGY, INC. Stock Micron Technology, Inc.
+34.57% 127B
ARM HOLDINGS PLC Stock Arm Holdings plc
+35.67% 105B
ANALOG DEVICES, INC. Stock Analog Devices, Inc.
+1.72% 100B
Other Semiconductors
  1. Stock Market
  2. Equities
  3. A093520 Stock
  4. Financials MAKUS Inc.