UNID COMPANY LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 92,000 KRW | 0.00% |
|
+12.47% | +35.69% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 421,748 | 877,550 | 541,092 | 450,119 | 610,781 | - | - |
| Enterprise Value (EV) 2 | 421.7 | 838.9 | 433.7 | 450.1 | 643.8 | 642.3 | 612.8 |
| P/E ratio | 5.51 x | - | - | 27.7 x | 6.67 x | 6.13 x | 6.37 x |
| Yield | - | 1.39% | 2.46% | - | 2.01% | 2.07% | 2.17% |
| Capitalization / Revenue | 0.47 x | 0.8 x | 0.39 x | 0.4 x | 0.56 x | 0.49 x | 0.44 x |
| EV / Revenue | 0.47 x | 0.76 x | 0.31 x | 0.4 x | 0.59 x | 0.52 x | 0.44 x |
| EV / EBITDA | - | 3.8 x | 2.18 x | 5.82 x | 3.64 x | 3.25 x | 2.81 x |
| EV / FCF | - | 14.7 x | -2.05 x | - | -46 x | -128 x | 8.17 x |
| FCF Yield | - | 6.8% | -48.7% | - | -2.17% | -0.78% | 12.2% |
| Price to Book | - | 0.88 x | 0.6 x | - | 0.63 x | 0.58 x | 0.55 x |
| Nbr of stocks (in thousands) | 6,647 | 6,647 | 6,647 | 6,639 | 6,639 | - | - |
| Reference price 3 | 63,446 | 132,016 | 81,400 | 67,800 | 92,000 | 92,000 | 92,000 |
| Announcement Date | 3/10/21 | 1/25/22 | 1/31/23 | 1/30/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 890.5 | 1,098 | 1,405 | 1,134 | 1,100 | 1,235 | 1,384 |
| EBITDA 1 | - | 221 | 198.5 | 77.31 | 177 | 197.7 | 218 |
| EBIT 1 | - | 169.1 | 147.9 | 32.2 | 119.5 | 131.8 | 137.5 |
| Operating Margin | - | 15.4% | 10.53% | 2.84% | 10.87% | 10.67% | 9.93% |
| Earnings before Tax (EBT) 1 | - | - | - | 21.24 | 119 | 130.5 | 126 |
| Net income 1 | - | - | - | 15.53 | 93.2 | 101.3 | 98 |
| Net margin | - | - | - | 1.37% | 8.48% | 8.2% | 7.08% |
| EPS 2 | 11,524 | - | - | 2,450 | 13,794 | 15,000 | 14,447 |
| Free Cash Flow 3 | - | 57,031 | -211,288 | - | -14,000 | -5,000 | 75,000 |
| FCF margin | - | 5,194.39% | -15,039.33% | - | -1,273.22% | -404.77% | 5,417.12% |
| FCF Conversion (EBITDA) | - | 25,801.43% | - | - | - | - | 34,403.67% |
| FCF Conversion (Net income) | - | - | - | - | - | - | 76,530.61% |
| Dividend per Share 2 | - | 1,839 | 2,000 | - | 1,850 | 1,900 | 2,000 |
| Announcement Date | 3/10/21 | 1/25/22 | 1/31/23 | 1/30/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 271.5 | 295.5 | 370.4 | 411 | 440.3 | 334.5 | 301.1 | 250.7 | 247.3 | 254.7 | 283.3 | 292 | 269.6 | 278.7 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 43.69 | 26.2 | 58.49 | 65.37 | 47.93 | 1.597 | 8.263 | 0.802 | 21.53 | 27.5 | 33.5 | 32.5 | 26.05 | 31.2 |
| Operating Margin | 16.09% | 8.87% | 15.79% | 15.9% | 10.89% | 0.48% | 2.74% | 0.32% | 8.71% | 10.8% | 11.82% | 11.13% | 9.66% | 11.19% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income 1 | - | - | - | - | - | 0.232 | 3.912 | -0.557 | 12.72 | 21.66 | 26.05 | 25.5 | 14.5 | - |
| Net margin | - | - | - | - | - | 0.07% | 1.3% | -0.22% | 5.14% | 8.5% | 9.2% | 8.73% | 5.38% | - |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/25/21 | 1/25/22 | 4/25/22 | 8/1/22 | 10/25/22 | 4/25/23 | 7/25/23 | 10/30/23 | 1/30/24 | 4/24/24 | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | 33 | 31.5 | 2 |
| Net Cash position 1 | - | 38.6 | 107 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | 0.1864 x | 0.1594 x | 0.009174 x |
| Free Cash Flow 2 | - | 57,031 | -211,288 | - | -14,000 | -5,000 | 75,000 |
| ROE (net income / shareholders' equity) | - | 20.7% | 13.8% | 1.72% | 9.7% | 9.73% | 9.3% |
| ROA (Net income/ Total Assets) | - | 14.8% | - | - | 7.03% | 7.07% | 6.8% |
| Assets 1 | - | - | - | - | 1,325 | 1,433 | 1,441 |
| Book Value Per Share 3 | - | 149,770 | 135,798 | - | 145,221 | 158,134 | 166,214 |
| Cash Flow per Share 3 | - | 18,319 | -15,281 | - | 22,057 | 24,876 | 27,125 |
| Capex 1 | - | 64.7 | 83.2 | - | 136 | 113 | 106 |
| Capex / Sales | - | 5.9% | 5.92% | - | 12.37% | 9.13% | 7.66% |
| Announcement Date | 3/10/21 | 1/25/22 | 1/31/23 | 1/30/24 | - | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
92,000
KRW
Average target price
110,750
KRW
Spread / Average Target
+20.38%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +35.69% | 444M | |
| +5.14% | 103B | |
| -1.80% | 63.04B | |
| +39.52% | 39.06B | |
| +12.91% | 37.58B | |
| +7.41% | 33.26B | |
| +6.85% | 19.22B | |
| +12.86% | 16.83B | |
| +7.73% | 15.03B | |
| +16.93% | 14.96B |
- Stock Market
- Equities
- A014830 Stock
- Financials UNID Company Ltd.
