Stock A097800 WINPAC INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials WINPAC Inc.

Equities

A097800

KR7097800007

Semiconductors

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
1,180 KRW -2.07% Intraday chart for WINPAC Inc. -8.67% -26.30%
Apr. 12 WINPAC Inc. announced that it expects to receive KRW 18.564682948 billion in funding CI
2023 WINPAC Inc. announced that it has received KRW 12 billion in funding CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 46,006 75,061 71,224 105,046 71,203 95,395
Enterprise Value (EV) 1 69,575 119,273 126,496 158,479 138,025 173,231
P/E ratio 29.6 x 7.92 x 15.3 x -10.7 x -39.3 x -
Yield - - - - - -
Capitalization / Revenue 0.68 x 0.77 x 0.65 x 1.04 x 0.47 x 1.11 x
EV / Revenue 1.03 x 1.22 x 1.15 x 1.56 x 0.9 x 2.01 x
EV / EBITDA 6.99 x 6.31 x 6.22 x 14.4 x 6.65 x -57.1 x
EV / FCF -14.8 x -5.18 x -14.2 x -14.2 x -4.6 x -12.5 x
FCF Yield -6.73% -19.3% -7.05% -7.06% -21.7% -7.97%
Price to Book 1.24 x 1.6 x 1.37 x 1.6 x 0.94 x -
Nbr of stocks (in thousands) 36,083 37,251 38,293 49,667 59,584 59,584
Reference price 2 1,275 2,015 1,860 2,115 1,195 1,601
Announcement Date 3/1/19 2/29/20 3/1/21 3/1/22 3/1/23 2/29/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 67,512 97,927 110,095 101,442 152,635 86,205
EBITDA 1 9,958 18,911 20,350 11,040 20,740 -3,035
EBIT 1 2,437 7,825 5,339 -6,446 1,791 -22,857
Operating Margin 3.61% 7.99% 4.85% -6.35% 1.17% -26.52%
Earnings before Tax (EBT) 1 954.7 5,187 2,911 -8,568 -1,210 -27,849
Net income 1 1,474 9,293 5,148 -8,266 -1,571 -33,298
Net margin 2.18% 9.49% 4.68% -8.15% -1.03% -38.63%
EPS 2 43.03 254.4 121.9 -197.4 -30.39 -
Free Cash Flow 1 -4,686 -23,028 -8,914 -11,181 -29,976 -13,810
FCF margin -6.94% -23.52% -8.1% -11.02% -19.64% -16.02%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 3/1/19 2/29/20 3/1/21 3/1/22 3/1/23 2/29/24
1KRW in Million2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 23,569 44,212 55,272 53,433 66,822 77,836
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.367 x 2.338 x 2.716 x 4.84 x 3.222 x -25.65 x
Free Cash Flow 1 -4,686 -23,028 -8,914 -11,181 -29,976 -13,810
ROE (net income / shareholders' equity) 4.19% 22.1% 10.4% -14% -2.21% -54.2%
ROA (Net income/ Total Assets) 2.08% 5.08% 2.65% -2.78% 0.67% -8.71%
Assets 1 70,789 182,959 194,147 297,254 -234,548 382,315
Book Value Per Share 2 1,030 1,263 1,357 1,326 1,278 -
Cash Flow per Share 2 51.80 175.0 288.0 152.0 56.40 -
Capex 1 17,964 40,287 23,938 28,136 42,919 9,199
Capex / Sales 26.61% 41.14% 21.74% 27.74% 28.12% 10.67%
Announcement Date 3/1/19 2/29/20 3/1/21 3/1/22 3/1/23 2/29/24
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Semiconductors

1st Jan change Capi.
WINPAC INC. Stock WINPAC Inc.
-26.30% 51.08M
NVIDIA CORPORATION Stock NVIDIA Corporation
+77.16% 2,159B
BROADCOM INC. Stock Broadcom Inc.
+20.41% 623B
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED Stock Taiwan Semiconductor Manufacturing Company Limited
+31.87% 622B
AMD (ADVANCED MICRO DEVICES) Stock AMD (Advanced Micro Devices)
+6.78% 254B
QUALCOMM, INC. Stock Qualcomm, Inc.
+14.54% 185B
TEXAS INSTRUMENTS INCORPORATED Stock Texas Instruments Incorporated
+4.12% 162B
INTEL CORPORATION Stock Intel Corporation
-36.56% 136B
MICRON TECHNOLOGY, INC. Stock Micron Technology, Inc.
+34.57% 127B
ARM HOLDINGS PLC Stock Arm Holdings plc
+35.67% 105B
Other Semiconductors
  1. Stock Market
  2. Equities
  3. A097800 Stock
  4. Financials WINPAC Inc.