SIDIZ.INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 28,100 KRW | -0.18% |
|
-4.75% | -2.77% |
| Mar. 21 | Sidiz.Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 2023 | Sidiz.Inc. Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 |
|---|---|---|---|
| Capitalization 1 | 122,600 | 65,899 | 48,522 |
| Enterprise Value (EV) 1 | 120,877 | 60,639 | 46,044 |
| P/E ratio | 7.96 x | 25.9 x | 19.9 x |
| Yield | - | 1.02% | 1.73% |
| Capitalization / Revenue | 0.49 x | 0.27 x | 0.24 x |
| EV / Revenue | 0.48 x | 0.25 x | 0.23 x |
| EV / EBITDA | 7.05 x | 11.8 x | 11.4 x |
| EV / FCF | - | 23,797,686 x | -17,434,826 x |
| FCF Yield | - | 0% | -0% |
| Price to Book | 1.67 x | 1.04 x | 0.75 x |
| Nbr of stocks (in thousands) | 2,000 | 1,679 | 1,679 |
| Reference price 2 | 61,300 | 39,250 | 28,900 |
| Announcement Date | 3/16/23 | 3/16/23 | 3/21/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 |
|---|---|---|---|
| Net sales 1 | 251,937 | 243,321 | 200,136 |
| EBITDA 1 | 17,151 | 5,156 | 4,028 |
| EBIT 1 | 12,768 | 60.5 | -2,001 |
| Operating Margin | 5.07% | 0.02% | -1% |
| Earnings before Tax (EBT) 1 | 15,348 | 3,103 | 2,451 |
| Net income 1 | 12,935 | 2,545 | 2,444 |
| Net margin | 5.13% | 1.05% | 1.22% |
| EPS 2 | 7,704 | 1,516 | 1,456 |
| Free Cash Flow | - | 2,548 | -2,641 |
| FCF margin | - | 1.05% | -1.32% |
| FCF Conversion (EBITDA) | - | 49.42% | - |
| FCF Conversion (Net income) | - | 100.13% | - |
| Dividend per Share | - | 400.0 | 500.0 |
| Announcement Date | 3/16/23 | 3/16/23 | 3/21/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2023 Q2 |
|---|---|---|---|---|
| Net sales 1 | 72.07 | 60.69 | 54.99 | 44.75 |
| EBITDA | - | - | - | - |
| EBIT | 1.718 | 0.3012 | 0.00762 | - |
| Operating Margin | 2.38% | 0.5% | 0.01% | - |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income 1 | - | - | - | 0.4926 |
| Net margin | - | - | - | 1.1% |
| EPS | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 5/16/22 | 8/16/22 | 11/14/22 | 11/28/23 |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 |
|---|---|---|---|
| Net Debt 1 | - | - | - |
| Net Cash position 1 | 1,723 | 5,260 | 2,478 |
| Leverage (Debt/EBITDA) | - | - | - |
| Free Cash Flow | - | 2,548 | -2,641 |
| ROE (net income / shareholders' equity) | - | 4.08% | 3.81% |
| ROA (Net income/ Total Assets) | - | 0.04% | -1.39% |
| Assets 1 | - | 5,718,965 | -175,990 |
| Book Value Per Share 2 | 36,600 | 37,778 | 38,587 |
| Cash Flow per Share 2 | 4,183 | 5,316 | 3,141 |
| Capex 1 | 3,675 | 6,635 | 6,370 |
| Capex / Sales | 1.46% | 2.73% | 3.18% |
| Announcement Date | 3/16/23 | 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
| 1st Jan change | Capi. | |
|---|---|---|
| -2.77% | 34.36M | |
| -4.69% | 1.88B | |
| +38.60% | 572M | |
| +6.52% | 522M | |
| -7.50% | 450M | |
| +57.02% | 374M | |
| +23.93% | 246M | |
| +23.38% | 184M | |
| -11.31% | 180M | |
| +8.62% | 96.76M |
- Stock Market
- Equities
- A134790 Stock
- Financials Sidiz.Inc.
