WSI CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,856 KRW | -0.22% |
|
-0.80% | -16.21% |
| 2023 | WSI Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2022 | CI |
| 2021 | WSI Co., Ltd. announced that it has received KRW 18.3 billion in funding | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Capitalization 1 | 97,551 | 72,818 | 56,152 | 66,512 |
| Enterprise Value (EV) 1 | 85,373 | 46,645 | 37,576 | 69,336 |
| P/E ratio | -51.3 x | 10.2 x | 15.8 x | 29.1 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | 3.7 x | 2.62 x | 2.07 x | 2.15 x |
| EV / Revenue | 3.24 x | 1.68 x | 1.39 x | 2.25 x |
| EV / EBITDA | 14.5 x | 7.35 x | 9.13 x | 17.4 x |
| EV / FCF | -82.3 x | 5.69 x | -4.09 x | -3.02 x |
| FCF Yield | -1.22% | 17.6% | -24.4% | -33.1% |
| Price to Book | 4.04 x | 2.19 x | 1.49 x | 1.65 x |
| Nbr of stocks (in thousands) | 28,358 | 30,028 | 30,028 | 30,028 |
| Reference price 2 | 3,440 | 2,425 | 1,870 | 2,215 |
| Announcement Date | 3/22/21 | 3/22/22 | 3/22/23 | 3/20/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net sales 1 | 23,721 | 26,386 | 27,776 | 27,129 | 30,877 |
| EBITDA 1 | 4,775 | 5,901 | 6,345 | 4,116 | 3,982 |
| EBIT 1 | 4,560 | 5,624 | 6,007 | 3,684 | 3,343 |
| Operating Margin | 19.22% | 21.31% | 21.63% | 13.58% | 10.83% |
| Earnings before Tax (EBT) 1 | 4,616 | -488 | 9,281 | 5,592 | 3,595 |
| Net income 1 | 3,527 | -1,640 | 7,175 | 4,368 | 2,877 |
| Net margin | 14.87% | -6.22% | 25.83% | 16.1% | 9.32% |
| EPS 2 | 152.0 | -67.00 | 237.7 | 118.1 | 76.24 |
| Free Cash Flow 1 | 908.2 | -1,038 | 8,202 | -9,180 | -22,980 |
| FCF margin | 3.83% | -3.93% | 29.53% | -33.84% | -74.42% |
| FCF Conversion (EBITDA) | 19.02% | - | 129.25% | - | - |
| FCF Conversion (Net income) | 25.75% | - | 114.31% | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 3/22/21 | 3/22/21 | 3/22/22 | 3/22/23 | 3/20/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | 2,824 |
| Net Cash position 1 | 3,867 | 12,178 | 26,172 | 18,577 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | 0.7092 x |
| Free Cash Flow 1 | 908 | -1,038 | 8,202 | -9,180 | -22,980 |
| ROE (net income / shareholders' equity) | 37.1% | -8.81% | 24.6% | 12.1% | 7.21% |
| ROA (Net income/ Total Assets) | 19.8% | 15.3% | 9.25% | 4.19% | 3.54% |
| Assets 1 | 17,808 | -10,732 | 77,591 | 104,204 | 81,239 |
| Book Value Per Share 2 | 2,854 | 851.0 | 1,105 | 1,259 | 1,339 |
| Cash Flow per Share 2 | 964.0 | 162.0 | 830.0 | 450.0 | 214.0 |
| Capex 1 | 65.3 | 481 | 3,059 | 10,352 | 20,730 |
| Capex / Sales | 0.28% | 1.82% | 11.01% | 38.16% | 67.14% |
| Announcement Date | 3/22/21 | 3/22/21 | 3/22/22 | 3/22/23 | 3/20/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -16.21% | 40.27M | |
| +14.71% | 70.59B | |
| +1.36% | 25.06B | |
| +7.11% | 8.2B | |
| -20.55% | 7.96B | |
| -2.98% | 7.92B | |
| +3.91% | 4.71B | |
| +17.12% | 4.32B | |
| -1.24% | 4.01B | |
| -3.44% | 3.82B |
- Stock Market
- Equities
- A299170 Stock
- Financials WSI Co., Ltd.
