JOOYONTECH CO., LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 492 KRW | +2.29% |
|
+6.49% | -14.29% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 38,066 | 81,914 | 56,639 | 74,457 | 46,163 | 32,876 |
| Enterprise Value (EV) 1 | 35,511 | 76,988 | 46,350 | 65,697 | 36,214 | 19,558 |
| P/E ratio | -7.89 x | -17.3 x | -20.5 x | 20.5 x | -8.19 x | -7.4 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.86 x | 1.16 x | 0.9 x | 0.84 x | 0.69 x | 0.76 x |
| EV / Revenue | 0.8 x | 1.09 x | 0.74 x | 0.74 x | 0.54 x | 0.45 x |
| EV / EBITDA | -24.1 x | -50.5 x | 39.2 x | -235 x | -6.14 x | -4.87 x |
| EV / FCF | -2.52 x | -26.1 x | 13 x | -4.97 x | 8.95 x | 19.5 x |
| FCF Yield | -39.6% | -3.83% | 7.66% | -20.1% | 11.2% | 5.13% |
| Price to Book | 0.87 x | 2.1 x | 1.5 x | 1.64 x | 1.1 x | 0.88 x |
| Nbr of stocks (in thousands) | 47,464 | 51,454 | 52,687 | 57,275 | 57,275 | 57,275 |
| Reference price 2 | 802.0 | 1,592 | 1,075 | 1,300 | 806.0 | 574.0 |
| Announcement Date | 3/21/19 | 3/19/20 | 3/22/21 | 3/17/22 | 3/16/23 | 3/21/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 44,309 | 70,518 | 62,661 | 88,248 | 66,668 | 43,505 |
| EBITDA 1 | -1,471 | -1,526 | 1,183 | -279.5 | -5,901 | -4,019 |
| EBIT 1 | -3,102 | -4,159 | 403.3 | -553.6 | -6,280 | -4,665 |
| Operating Margin | -7% | -5.9% | 0.64% | -0.63% | -9.42% | -10.72% |
| Earnings before Tax (EBT) 1 | -5,158 | -4,342 | -1,041 | 4,179 | -5,740 | -4,443 |
| Net income 1 | -4,826 | -4,581 | -2,245 | 3,364 | -5,636 | -4,443 |
| Net margin | -10.89% | -6.5% | -3.58% | 3.81% | -8.45% | -10.21% |
| EPS 2 | -101.7 | -92.00 | -52.54 | 63.53 | -98.41 | -77.58 |
| Free Cash Flow 1 | -14,080 | -2,950 | 3,553 | -13,225 | 4,047 | 1,003 |
| FCF margin | -31.78% | -4.18% | 5.67% | -14.99% | 6.07% | 2.31% |
| FCF Conversion (EBITDA) | - | - | 300.41% | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/21/19 | 3/19/20 | 3/22/21 | 3/17/22 | 3/16/23 | 3/21/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 2,555 | 4,926 | 10,289 | 8,760 | 9,950 | 13,318 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -14,080 | -2,950 | 3,553 | -13,225 | 4,047 | 1,003 |
| ROE (net income / shareholders' equity) | -10.9% | -10.9% | -2.84% | 9.84% | -12.9% | -11.3% |
| ROA (Net income/ Total Assets) | -3.35% | -4.25% | 0.42% | -0.59% | -6.95% | -5.88% |
| Assets 1 | 144,058 | 107,891 | -531,500 | -570,314 | 81,111 | 75,552 |
| Book Value Per Share 2 | 917.0 | 757.0 | 714.0 | 794.0 | 730.0 | 651.0 |
| Cash Flow per Share 2 | 160.0 | 225.0 | 366.0 | 246.0 | 275.0 | 153.0 |
| Capex 1 | 9,634 | 753 | 1,330 | 322 | 635 | 75.7 |
| Capex / Sales | 21.74% | 1.07% | 2.12% | 0.37% | 0.95% | 0.17% |
| Announcement Date | 3/21/19 | 3/19/20 | 3/22/21 | 3/17/22 | 3/16/23 | 3/21/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -14.29% | 20.58M | |
| +20.49% | 32.12B | |
| -5.38% | 9.33B | |
| +7.95% | 6.3B | |
| -8.66% | 4.89B | |
| -6.76% | 1.94B | |
| +7.37% | 788M | |
| -5.08% | 513M | |
| -1.93% | 188M | |
| +12.66% | 177M |
- Stock Market
- Equities
- A044380 Stock
- Financials JOOYONTECH CO., Ltd