AUTECH CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,075 KRW | +0.12% |
|
+0.12% | -9.14% |
| 2023 | Autech Corporation's Equity Buyback Plan Extended till August 31, 2024. | CI |
| 2022 | Autech Corporation(KOSDAQ:A067170) dropped from S&P Global BMI Index | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 156,699 | 173,733 | 231,627 | 156,518 | 79,978 | 63,713 |
| Enterprise Value (EV) 1 | 163,566 | 270,195 | 362,901 | 297,004 | 285,596 | 261,222 |
| P/E ratio | 10.6 x | 16.3 x | 55.8 x | -150 x | -2.47 x | -3.7 x |
| Yield | 0.95% | 1.11% | 0.81% | 1.19% | 2.31% | - |
| Capitalization / Revenue | 0.17 x | 0.18 x | 0.25 x | 0.15 x | 0.08 x | 0.07 x |
| EV / Revenue | 0.18 x | 0.28 x | 0.39 x | 0.29 x | 0.28 x | 0.27 x |
| EV / EBITDA | 4.62 x | 7.04 x | 21.2 x | 18.9 x | -27.3 x | 380 x |
| EV / FCF | 6.87 x | -4.19 x | -14.5 x | -68 x | -20.2 x | 16.4 x |
| FCF Yield | 14.6% | -23.9% | -6.91% | -1.47% | -4.96% | 6.11% |
| Price to Book | 1.13 x | 1.18 x | 1.58 x | 1.09 x | 0.75 x | 0.51 x |
| Nbr of stocks (in thousands) | 14,924 | 14,849 | 14,477 | 14,359 | 14,206 | 14,206 |
| Reference price 2 | 10,500 | 11,700 | 16,000 | 10,900 | 5,630 | 4,485 |
| Announcement Date | 3/15/19 | 3/16/20 | 3/19/21 | 3/21/22 | 3/21/23 | 3/20/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 918,666 | 952,257 | 925,698 | 1,017,614 | 1,019,470 | 959,747 |
| EBITDA 1 | 35,419 | 38,375 | 17,124 | 15,687 | -10,453 | 686.8 |
| EBIT 1 | 29,350 | 30,541 | 9,308 | 6,518 | -20,265 | -10,031 |
| Operating Margin | 3.19% | 3.21% | 1.01% | 0.64% | -1.99% | -1.05% |
| Earnings before Tax (EBT) 1 | 21,482 | 19,770 | 8,477 | -385.3 | -46,448 | -23,783 |
| Net income 1 | 14,832 | 10,689 | 4,150 | -1,052 | -32,519 | -17,232 |
| Net margin | 1.61% | 1.12% | 0.45% | -0.1% | -3.19% | -1.8% |
| EPS 2 | 994.8 | 719.4 | 286.7 | -72.86 | -2,284 | -1,213 |
| Free Cash Flow 1 | 23,810 | -64,482 | -25,085 | -4,369 | -14,151 | 15,954 |
| FCF margin | 2.59% | -6.77% | -2.71% | -0.43% | -1.39% | 1.66% |
| FCF Conversion (EBITDA) | 67.22% | - | - | - | - | 2,323.09% |
| FCF Conversion (Net income) | 160.53% | - | - | - | - | - |
| Dividend per Share 2 | 100.0 | 130.0 | 130.0 | 130.0 | 130.0 | - |
| Announcement Date | 3/15/19 | 3/16/20 | 3/19/21 | 3/21/22 | 3/21/23 | 3/20/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 6,867 | 96,462 | 131,274 | 140,486 | 205,618 | 197,510 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 0.1939 x | 2.514 x | 7.666 x | 8.955 x | -19.67 x | 287.6 x |
| Free Cash Flow 1 | 23,810 | -64,482 | -25,085 | -4,369 | -14,151 | 15,954 |
| ROE (net income / shareholders' equity) | 10.8% | 7.61% | 3.21% | -0.06% | -23.1% | -13.6% |
| ROA (Net income/ Total Assets) | 3.72% | 3.61% | 1.03% | 0.66% | -2.02% | -1.03% |
| Assets 1 | 398,713 | 296,088 | 401,922 | -159,368 | 1,613,617 | 1,676,398 |
| Book Value Per Share 2 | 9,312 | 9,875 | 10,112 | 9,973 | 7,464 | 8,773 |
| Cash Flow per Share 2 | 9,273 | 4,263 | 6,337 | 7,502 | 3,733 | 3,180 |
| Capex 1 | 1,926 | 4,478 | 3,535 | 5,582 | 3,927 | 5,778 |
| Capex / Sales | 0.21% | 0.47% | 0.38% | 0.55% | 0.39% | 0.6% |
| Announcement Date | 3/15/19 | 3/16/20 | 3/19/21 | 3/21/22 | 3/21/23 | 3/20/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -9.14% | 42.06M | |
| +29.62% | 50.98B | |
| +25.77% | 20.39B | |
| -20.63% | 19.42B | |
| +31.67% | 17.27B | |
| +1.48% | 15.84B | |
| -18.75% | 13.35B | |
| +31.97% | 11.74B | |
| +28.58% | 10.66B | |
| +30.12% | 10.21B |
- Stock Market
- Equities
- A067170 Stock
- Financials Autech Corporation
