AURORA WORLD CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6,980 KRW | -0.57% |
|
+1.16% | -3.06% |
| Apr. 05 | Aurora World Corporation announces an Equity Buyback for 151,057 shares. | CI |
| Apr. 05 | Aurora World Corporation authorizes a Buyback Plan. | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 87,669 | 139,963 | 96,282 | 99,256 | 81,805 | 72,201 |
| Enterprise Value (EV) 1 | 175,176 | 239,032 | 217,292 | 292,388 | 313,454 | 360,923 |
| P/E ratio | 14.8 x | 37.1 x | 12 x | 10.5 x | 10.8 x | 10.2 x |
| Yield | 1.75% | 1.47% | 1.06% | 1.24% | 1.49% | 2.08% |
| Capitalization / Revenue | 0.6 x | 0.89 x | 0.68 x | 0.56 x | 0.35 x | 0.31 x |
| EV / Revenue | 1.19 x | 1.52 x | 1.53 x | 1.64 x | 1.35 x | 1.55 x |
| EV / EBITDA | 10.7 x | 11.4 x | 14.4 x | 15.7 x | 11.5 x | 9.44 x |
| EV / FCF | -21 x | -267 x | -5.02 x | -4.61 x | -7.02 x | -8.56 x |
| FCF Yield | -4.76% | -0.37% | -19.9% | -21.7% | -14.2% | -11.7% |
| Price to Book | 0.86 x | 1.32 x | 0.87 x | 0.81 x | 0.64 x | 0.54 x |
| Nbr of stocks (in thousands) | 10,254 | 10,254 | 10,254 | 10,254 | 10,137 | 10,028 |
| Reference price 2 | 8,550 | 13,650 | 9,390 | 9,680 | 8,070 | 7,200 |
| Announcement Date | 3/18/19 | 3/20/20 | 3/23/21 | 3/23/22 | 3/17/23 | 3/18/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 146,822 | 157,072 | 141,594 | 178,076 | 231,694 | 232,555 |
| EBITDA 1 | 16,402 | 20,919 | 15,053 | 18,668 | 27,338 | 38,248 |
| EBIT 1 | 13,098 | 12,597 | 8,766 | 10,606 | 18,350 | 28,431 |
| Operating Margin | 8.92% | 8.02% | 6.19% | 5.96% | 7.92% | 12.23% |
| Earnings before Tax (EBT) 1 | 9,315 | 6,838 | 11,400 | 12,124 | 9,621 | 9,267 |
| Net income 1 | 5,954 | 3,771 | 8,013 | 9,484 | 7,337 | 7,113 |
| Net margin | 4.05% | 2.4% | 5.66% | 5.33% | 3.17% | 3.06% |
| EPS 2 | 577.4 | 367.8 | 781.5 | 925.0 | 749.1 | 703.4 |
| Free Cash Flow 1 | -8,337 | -893.7 | -43,262 | -63,416 | -44,638 | -42,155 |
| FCF margin | -5.68% | -0.57% | -30.55% | -35.61% | -19.27% | -18.13% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | 150.0 | 200.0 | 100.0 | 120.0 | 120.0 | 150.0 |
| Announcement Date | 3/18/19 | 3/20/20 | 3/23/21 | 3/23/22 | 3/17/23 | 3/18/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 87,507 | 99,069 | 121,010 | 193,132 | 231,649 | 288,722 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 5.335 x | 4.736 x | 8.039 x | 10.35 x | 8.473 x | 7.549 x |
| Free Cash Flow 1 | -8,337 | -894 | -43,262 | -63,416 | -44,638 | -42,155 |
| ROE (net income / shareholders' equity) | 5.96% | 3.61% | 7.4% | 7.97% | 5.76% | 4.42% |
| ROA (Net income/ Total Assets) | 3.6% | 3.28% | 2.09% | 1.99% | 2.68% | 3.6% |
| Assets 1 | 165,157 | 114,976 | 384,091 | 475,814 | 273,411 | 197,543 |
| Book Value Per Share 2 | 9,966 | 10,356 | 10,734 | 11,887 | 12,653 | 13,422 |
| Cash Flow per Share 2 | 766.0 | 1,085 | 670.0 | 1,485 | 3,596 | 3,246 |
| Capex 1 | 12,172 | 25,050 | 48,242 | 63,299 | 31,437 | 70,582 |
| Capex / Sales | 8.29% | 15.95% | 34.07% | 35.55% | 13.57% | 30.35% |
| Announcement Date | 3/18/19 | 3/20/20 | 3/23/21 | 3/23/22 | 3/17/23 | 3/18/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -3.06% | 51.11M | |
| -5.62% | 209M | |
| -21.00% | 76.45M |
- Stock Market
- Equities
- A039830 Stock
- Financials Aurora World Corporation
