TEMC CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 19,450 KRW | +2.64% |
|
-8.69% | -24.61% |
| Apr. 25 | Tranche Update on TEMC Co., Ltd.'s Equity Buyback Plan announced on January 24, 2024. | CI |
| Jan. 24 | TEMC Co., Ltd. announces an Equity Buyback for KRW 4,000 million worth of its shares. | CI |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 |
|---|---|---|---|
| Capitalization 1 | 548,307 | 412,159 | - |
| Enterprise Value (EV) 2 | 548.3 | 403.2 | 397.2 |
| P/E ratio | - | - | - |
| Yield | - | - | - |
| Capitalization / Revenue | 2.73 x | 1.12 x | 1 x |
| EV / Revenue | 2.73 x | 1.1 x | 0.96 x |
| EV / EBITDA | 19.5 x | 5.93 x | 4.46 x |
| EV / FCF | - | 40.3 x | 56.7 x |
| FCF Yield | - | 2.48% | 1.76% |
| Price to Book | - | 2.04 x | 1.72 x |
| Nbr of stocks (in thousands) | 21,252 | 21,191 | - |
| Reference price 3 | 25,800 | 19,450 | 19,450 |
| Announcement Date | 2/28/24 | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales 1 | - | 351.7 | 200.8 | 367 | 412 |
| EBITDA 1 | - | - | 28.11 | 68 | 89 |
| EBIT 1 | - | 52.74 | 21.16 | 49 | 69 |
| Operating Margin | - | 14.99% | 10.54% | 13.35% | 16.75% |
| Earnings before Tax (EBT) | - | - | - | - | - |
| Net income | 10.42 | - | - | - | - |
| Net margin | - | - | - | - | - |
| EPS | 1,028 | - | - | - | - |
| Free Cash Flow 2 | - | - | - | 10,000 | 7,000 |
| FCF margin | - | - | - | 2,724.8% | 1,699.03% |
| FCF Conversion (EBITDA) | - | - | - | 14,705.88% | 7,865.17% |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 4/6/22 | 2/13/23 | 2/28/24 | - | - |
1KRW in Billions2KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 35.78 | 24.18 | 56.08 | 101.9 | 82.7 | 83 | 99.3 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | - | 6.346 | 3.686 | -1.507 | 7.3 | 10.3 | 14.4 | 17.5 |
| Operating Margin | - | 17.74% | 15.24% | -2.69% | 7.16% | 12.45% | 17.35% | 17.62% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - |
| Net income | 10.2 | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - |
| EPS | 492.5 | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 5/15/23 | 8/14/23 | 11/14/23 | 2/28/24 | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - |
| Net Cash position 1 | - | - | - | 9 | 15 |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow 2 | - | - | - | 10,000 | 7,000 |
| ROE (net income / shareholders' equity) | - | - | 10.6% | 13.8% | 17.4% |
| ROA (Net income/ Total Assets) | - | - | - | 5.7% | 7.5% |
| Assets | - | - | - | - | - |
| Book Value Per Share 3 | - | - | - | 9,525 | 11,337 |
| Cash Flow per Share 3 | - | - | - | 2,139 | 2,763 |
| Capex 1 | - | - | - | 30 | 29 |
| Capex / Sales | - | - | - | 8.17% | 7.04% |
| Announcement Date | 4/6/22 | 2/13/23 | 2/28/24 | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
19,450
KRW
Average target price
30,000
KRW
Spread / Average Target
+54.24%
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -24.61% | 299M | |
| +7.91% | 213B | |
| -13.78% | 52.48B | |
| +20.42% | 12.5B | |
| +48.18% | 8.54B | |
| -1.75% | 3.9B | |
| +21.44% | 3.39B | |
| +25.90% | 3.39B | |
| -9.74% | 1.87B | |
| +6.68% | 1.71B |
- Stock Market
- Equities
- A425040 Stock
- Financials TEMC Co., Ltd.
