UNISEM CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11,100 KRW | +3.54% |
|
+2.21% | +31.83% |
| Apr. 18 | UNISEM Co., Ltd.'s Equity Buyback Plan Extended till April 20, 2025. | CI |
| Mar. 07 | UNISEM Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 159,729 | 252,096 | 429,474 | 165,318 | 247,683 | 331,716 | - | - |
| Enterprise Value (EV) 1 | 159,701 | 252,040 | 429,398 | 165,318 | 247,683 | 331,716 | 331,716 | 331,716 |
| P/E ratio | - | - | 11.7 x | 8.44 x | 13.6 x | 11.3 x | 7.35 x | - |
| Yield | 0.92% | 0.93% | 0.82% | - | - | 0.72% | 0.72% | 0.72% |
| Capitalization / Revenue | 0.89 x | 1.17 x | 1.45 x | - | 1.07 x | 1.29 x | 0.98 x | 0.74 x |
| EV / Revenue | 0.89 x | 1.17 x | 1.45 x | - | 1.07 x | 1.29 x | 0.98 x | 0.74 x |
| EV / EBITDA | 6.27 x | 7.44 x | 9.61 x | - | 12.7 x | 11.4 x | 7.37 x | 5.27 x |
| EV / FCF | 11.1 x | 9.6 x | 12.4 x | - | -7.08 x | 27.6 x | - | 11.1 x |
| FCF Yield | 9% | 10.4% | 8.06% | - | -14.1% | 3.62% | - | 9.04% |
| Price to Book | 1.24 x | 1.71 x | 2.38 x | - | 1.17 x | 1.39 x | 1.17 x | 0.96 x |
| Nbr of stocks (in thousands) | 29,416 | 29,416 | 29,416 | 29,416 | 29,416 | 29,884 | - | - |
| Reference price 2 | 5,430 | 8,570 | 14,600 | 5,620 | 8,420 | 11,100 | 11,100 | 11,100 |
| Announcement Date | 3/12/20 | 1/26/21 | 2/16/22 | 3/8/23 | 1/30/24 | - | - | - |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 179 | 215.1 | 296.1 | - | 232.4 | 257 | 339 | 449 |
| EBITDA 1 | 25.46 | 33.88 | 44.69 | - | 19.43 | 29 | 45 | 63 |
| EBIT 1 | 23.98 | 32.22 | 43.69 | - | 17.63 | 26 | 41 | 59 |
| Operating Margin | 13.4% | 14.98% | 14.76% | - | 7.59% | 10.12% | 12.09% | 13.14% |
| Earnings before Tax (EBT) 1 | 25.66 | - | 46.76 | - | 22.58 | 32 | 48 | 68 |
| Net income 1 | 22.02 | - | 38.16 | 19.59 | 18.43 | 30 | 46 | 66 |
| Net margin | 12.3% | - | 12.89% | - | 7.93% | 11.67% | 13.57% | 14.7% |
| EPS 2 | - | - | 1,246 | 666.0 | 620.0 | 979.0 | 1,511 | - |
| Free Cash Flow 3 | 14,378 | 26,264 | 34,636 | - | -34,977 | 12,000 | - | 30,000 |
| FCF margin | 8,030.96% | 12,208.58% | 11,698.44% | - | -15,053% | 4,669.26% | - | 6,681.51% |
| FCF Conversion (EBITDA) | 56,467.18% | 77,515.06% | 77,509.08% | - | - | 41,379.31% | - | 47,619.05% |
| FCF Conversion (Net income) | 65,290.05% | - | 90,774.81% | - | - | 40,000% | - | 45,454.55% |
| Dividend per Share 2 | 50.00 | 80.00 | 120.0 | - | - | 80.00 | 80.00 | 80.00 |
| Announcement Date | 3/12/20 | 1/26/21 | 2/16/22 | 3/8/23 | 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 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 69.05 | 63.26 | 60 | 60.97 | 51.75 | 56.92 | 62.08 | 61.36 | 58 | 58 | 68 | 73 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 10.95 | - | 8.145 | 7.174 | 4.333 | 5.343 | 6.203 | 1.509 | 6 | 6 | 8 | 7 |
| Operating Margin | 15.85% | - | 13.57% | 11.77% | 8.37% | 9.39% | 9.99% | 2.46% | 10.34% | 10.34% | 11.76% | 9.59% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income | 8.805 | - | - | - | - | - | - | - | - | - | - | - |
| Net margin | 12.75% | - | - | - | - | - | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/12/21 | 2/16/22 | 5/13/22 | 8/12/22 | 5/12/23 | 8/11/23 | 11/14/23 | 1/30/24 | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | 28 | 56 | 75.9 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 14,378 | 26,264 | 34,636 | - | -34,977 | 12,000 | - | 30,000 |
| ROE (net income / shareholders' equity) | 18.7% | 15.4% | 23.1% | - | 8.9% | 13.2% | 17.6% | 20.8% |
| ROA (Net income/ Total Assets) | 6.88% | 11.4% | 17.3% | - | 7.63% | 11.6% | 15.2% | 17.8% |
| Assets 2 | 320 | - | 220.6 | - | 241.7 | 258.6 | 302.6 | 370.8 |
| Book Value Per Share 3 | 4,376 | 5,003 | 6,137 | - | 7,174 | 8,012 | 9,447 | 11,524 |
| Cash Flow per Share 3 | - | - | - | - | -350.0 | 1,065 | 1,624 | - |
| Capex 2 | 2.86 | 3.13 | 9.58 | - | 24.7 | 10 | 12 | 14 |
| Capex / Sales | 1.6% | 1.45% | 3.23% | - | 10.62% | 3.89% | 3.54% | 3.12% |
| Announcement Date | 3/12/20 | 1/26/21 | 2/16/22 | 3/8/23 | 1/30/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
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
OUTPERFORM
Number of Analysts
1
Last Close Price
11,100
KRW
Average target price
13,000
KRW
Spread / Average Target
+17.12%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +31.83% | 241M | |
| +25.49% | 169B | |
| +32.74% | 32.77B | |
| +31.53% | 31.67B | |
| -20.15% | 26.77B | |
| +27.65% | 22.95B | |
| -12.08% | 11.56B | |
| +122.37% | 9.62B | |
| +31.00% | 5.94B | |
| -19.16% | 5.07B |
- Stock Market
- Equities
- A036200 Stock
- Financials UNISEM Co., Ltd.
