Financials Me2on Co., Ltd.

Equities

A201490

KR7201490000

Internet Services

End-of-day quote Korea S.E. 06:00:00 2024-04-18 pm EDT 5-day change 1st Jan Change
2,540 KRW -0.20% Intraday chart for Me2on Co., Ltd. -4.33% -16.99%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 175,044 179,732 192,548 240,685 121,593 95,649
Enterprise Value (EV) 1 162,851 168,820 127,775 172,143 57,228 45,922
P/E ratio 18.5 x 16.2 x 18.5 x 26.3 x 15.7 x 13.1 x
Yield - - 1.06% - - -
Capitalization / Revenue 1.77 x 1.51 x 1.47 x 2.19 x 1.09 x 0.88 x
EV / Revenue 1.65 x 1.42 x 0.98 x 1.57 x 0.51 x 0.42 x
EV / EBITDA 5.12 x 3.8 x 2.6 x 4.33 x 1.77 x 1.65 x
EV / FCF -36.3 x 4.48 x 10.1 x 5.25 x 2.5 x 6.88 x
FCF Yield -2.75% 22.3% 9.91% 19.1% 40.1% 14.5%
Price to Book 2.52 x 2.55 x 2.04 x 2.36 x 1 x 0.73 x
Nbr of stocks (in thousands) 31,258 31,258 31,258 31,258 31,258 31,258
Reference price 2 5,600 5,750 6,160 7,700 3,890 3,060
Announcement Date 3/21/19 3/17/20 3/18/21 3/22/22 3/22/23 3/21/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 98,772 119,101 130,705 109,734 112,012 108,995
EBITDA 1 31,837 44,440 49,146 39,789 32,303 27,750
EBIT 1 29,321 40,037 44,535 34,515 26,887 22,131
Operating Margin 29.69% 33.62% 34.07% 31.45% 24% 20.3%
Earnings before Tax (EBT) 1 27,881 34,632 38,097 32,459 25,044 22,367
Net income 1 10,735 11,137 10,410 9,160 8,657 7,779
Net margin 10.87% 9.35% 7.96% 8.35% 7.73% 7.14%
EPS 2 302.0 354.1 333.0 293.0 247.7 233.8
Free Cash Flow 1 -4,481 37,674 12,666 32,795 22,931 6,670
FCF margin -4.54% 31.63% 9.69% 29.89% 20.47% 6.12%
FCF Conversion (EBITDA) - 84.78% 25.77% 82.42% 70.99% 24.04%
FCF Conversion (Net income) - 338.27% 121.66% 358.03% 264.88% 85.75%
Dividend per Share - - 65.00 - - -
Announcement Date 3/21/19 3/17/20 3/18/21 3/22/22 3/22/23 3/21/24
1KRW in Million2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 12,193 10,913 64,773 68,542 64,365 49,727
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -4,481 37,674 12,666 32,795 22,931 6,670
ROE (net income / shareholders' equity) 29.8% 29.3% 22.3% 15.2% 11.3% 8.4%
ROA (Net income/ Total Assets) 12.1% 15.3% 14.2% 9.76% 7.55% 5.75%
Assets 1 88,425 72,906 73,459 93,821 114,589 135,390
Book Value Per Share 2 2,219 2,252 3,027 3,262 3,872 4,191
Cash Flow per Share 2 1,062 1,771 2,985 2,095 2,609 1,250
Capex 1 1,386 391 496 544 196 3,821
Capex / Sales 1.4% 0.33% 0.38% 0.5% 0.18% 3.51%
Announcement Date 3/21/19 3/17/20 3/18/21 3/22/22 3/22/23 3/21/24
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. A201490 Stock
  4. Financials Me2on Co., Ltd.