NAU IB CAPITAL |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 978 KRW | +0.72% |
|
-2.40% | -12.91% |
| 2023 | NAU IB Capital Reports Earnings Results for the Full Year Ended December 31, 2022 | CI |
| 2022 | Tranche Update on NAU IB Capital's Equity Buyback Plan announced on August 18, 2021. | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 39,400 | 43,226 | 68,595 | 96,710 | 120,430 | 105,659 |
| Enterprise Value (EV) 1 | 20,567 | 14,863 | 43,406 | 55,899 | 77,957 | 69,781 |
| P/E ratio | 15 x | 14.7 x | 8.99 x | 7.73 x | 14.6 x | 56.2 x |
| Yield | - | - | 2.07% | 1.47% | 1.41% | 1.6% |
| Capitalization / Revenue | 6.95 x | 6.16 x | 6.68 x | 3.78 x | 8.65 x | 5.35 x |
| EV / Revenue | 3.63 x | 2.12 x | 4.23 x | 2.19 x | 5.6 x | 3.53 x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 0.57 x | 0.61 x | 0.89 x | 1.1 x | 1.28 x | 1.12 x |
| Nbr of stocks (in thousands) | 94,484 | 94,484 | 94,484 | 94,814 | 94,086 | 94,086 |
| Reference price 2 | 417.0 | 457.5 | 726.0 | 1,020 | 1,280 | 1,123 |
| Announcement Date | 7/7/21 | 3/12/21 | 3/12/21 | 3/11/22 | 3/20/23 | 3/15/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 5,671 | 7,018 | 10,265 | 25,558 | 13,930 | 19,761 |
| EBITDA | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | 2,980 | 3,770 | 9,967 | 16,267 | 11,151 | 2,490 |
| Net income 1 | 2,236 | 2,944 | 7,627 | 12,635 | 8,302 | 1,939 |
| Net margin | 39.43% | 41.96% | 74.29% | 49.44% | 59.59% | 9.81% |
| EPS 2 | 27.88 | 31.16 | 80.72 | 131.9 | 87.70 | 20.00 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | 15.00 | 15.00 | 18.00 | 18.00 |
| Announcement Date | 7/7/21 | 3/12/21 | 3/12/21 | 3/11/22 | 3/20/23 | 3/15/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 18,833 | 28,363 | 25,189 | 40,811 | 42,473 | 35,878 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | 10.4% | 15.4% | 9.16% | 2.07% |
| ROA (Net income/ Total Assets) | - | - | 9.44% | 12% | 6.22% | 1.33% |
| Assets 1 | - | - | 80,768 | 105,689 | 133,549 | 145,960 |
| Book Value Per Share 2 | 726.0 | 745.0 | 812.0 | 923.0 | 996.0 | 999.0 |
| Cash Flow per Share 2 | 161.0 | 246.0 | 88.80 | 0.5100 | 19.20 | 154.0 |
| Capex | - | - | - | - | - | 555 |
| Capex / Sales | - | - | - | - | - | 2.81% |
| Announcement Date | 7/7/21 | 3/12/21 | 3/12/21 | 3/11/22 | 3/20/23 | 3/15/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -12.91% | 67.5M | |
| +17.82% | 3.14B | |
| +12.82% | 1.77B | |
| +8.43% | 1.5B | |
| -11.54% | 1.21B | |
| +15.90% | 767M | |
| +10.34% | 672M | |
| +33.12% | 568M | |
| -1.12% | 505M | |
| +46.43% | 539M |
- Stock Market
- Equities
- A293580 Stock
- Financials NAU IB Capital
