Financials Nsys Co., Ltd.

Equities

A333620

KR7333620003

Semiconductor Equipment & Testing

End-of-day quote Korea S.E. 06:00:00 2024-02-22 pm EST 5-day change 1st Jan Change
9,210 KRW -2.85% Intraday chart for Nsys Co., Ltd. -4.36% -8.27%

Valuation

Fiscal Period: December 2021 2022
Capitalization 1 214,821 104,130
Enterprise Value (EV) 1 190,047 96,370
P/E ratio 42.9 x 29.6 x
Yield 0.34% 0.6%
Capitalization / Revenue 5.03 x 2.48 x
EV / Revenue 4.45 x 2.3 x
EV / EBITDA 23.6 x 21.1 x
EV / FCF -18 x -84.2 x
FCF Yield -5.54% -1.19%
Price to Book 3.92 x 1.84 x
Nbr of stocks (in thousands) 10,556 10,455
Reference price 2 20,350 9,960
Announcement Date 3/23/22 3/14/23
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2021 2022
Net sales 1 42,689 41,960
EBITDA 1 8,049 4,573
EBIT 1 7,699 4,059
Operating Margin 18.03% 9.67%
Earnings before Tax (EBT) 1 6,079 3,570
Net income 1 4,829 3,535
Net margin 11.31% 8.42%
EPS 2 474.0 336.5
Free Cash Flow 1 -10,533 -1,145
FCF margin -24.68% -2.73%
FCF Conversion (EBITDA) - -
FCF Conversion (Net income) - -
Dividend per Share 2 70.00 60.00
Announcement Date 3/23/22 3/14/23
1KRW in Million2KRW
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period:
Estimates

Balance Sheet Analysis

Fiscal Period: December 2021 2022
Net Debt 1 - -
Net Cash position 1 24,775 7,759
Leverage (Debt/EBITDA) - -
Free Cash Flow 1 -10,533 -1,145
ROE (net income / shareholders' equity) 13.9% 6.39%
ROA (Net income/ Total Assets) 9.86% 3.31%
Assets 1 48,998 106,945
Book Value Per Share 2 5,185 5,401
Cash Flow per Share 2 965.0 640.0
Capex 1 8,768 8,017
Capex / Sales 20.54% 19.11%
Announcement Date 3/23/22 3/14/23
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Chiffre d''affaires - Rate of surprise

+229% on MICROSOFT CORPORATION since our purchase on January 11, 2019
Replicate our performance
fermer