VT CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 26,600 KRW | +4.11% |
|
+4.72% | +62.99% |
| Mar. 20 | VT Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| Jan. 19 | Tranche Update on VT Co., Ltd.'s Equity Buyback Plan announced on January 4, 2024. | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Capitalization 1 | 340,280 | 288,336 | 170,130 | 579,880 | 952,081 |
| Enterprise Value (EV) 1 | 340,313 | 288,336 | 170,130 | 579,880 | 952,081 |
| P/E ratio | 87.4 x | 261 x | 15.4 x | 20.4 x | - |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 3.02 x | 2.68 x | - | 1.96 x | 2.28 x |
| EV / Revenue | 3.02 x | 2.68 x | - | 1.96 x | 2.28 x |
| EV / EBITDA | 27,601,361,983 x | - | - | 10,759,488,437 x | - |
| EV / FCF | -39,773,616 x | - | - | - | - |
| FCF Yield | -0% | - | - | - | - |
| Price to Book | 4.69 x | - | - | 4.99 x | - |
| Nbr of stocks (in thousands) | 37,809 | 32,434 | 32,406 | 35,532 | 35,793 |
| Reference price 2 | 9,000 | 8,890 | 5,250 | 16,320 | 26,600 |
| Announcement Date | 3/12/20 | 3/22/21 | 3/21/23 | 2/26/24 | - |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Net sales 1 | 112.8 | 107.4 | - | 295.5 | 416.7 |
| EBITDA | 12.33 | - | - | 53.89 | - |
| EBIT 1 | 10.32 | - | - | 45.55 | 92.1 |
| Operating Margin | 9.15% | - | - | 15.41% | 22.1% |
| Earnings before Tax (EBT) | 3.07 | -1.059 | - | 41.51 | - |
| Net income | 3.425 | - | 11.15 | 32.31 | - |
| Net margin | 3.04% | - | - | 10.93% | - |
| EPS | 103.0 | 34.00 | 342.0 | 799.0 | - |
| Free Cash Flow | -8,555 | - | - | - | - |
| FCF margin | -7,587.51% | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 3/12/20 | 3/22/21 | 3/21/23 | 2/26/24 | - |
1KRW in Billions
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q2 | 2023 Q3 | 2023 Q4 |
|---|---|---|---|
| Net sales 1 | - | 84.11 | 88.81 |
| EBITDA | - | - | - |
| EBIT 1 | - | 14.38 | 18.84 |
| Operating Margin | - | 17.09% | 21.21% |
| Earnings before Tax (EBT) | - | - | - |
| Net income | 5.086 | - | - |
| Net margin | - | - | - |
| EPS | 154.0 | - | - |
| Dividend per Share | - | - | - |
| Announcement Date | 8/11/23 | 11/9/23 | 2/26/24 |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Net Debt | 33.6 | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 2.727 x | - | - | - | - |
| Free Cash Flow | -8,555 | - | - | - | - |
| ROE (net income / shareholders' equity) | 5.23% | - | - | 25.8% | - |
| ROA (Net income/ Total Assets) | 4.07% | - | - | 11.4% | - |
| Assets | 84.18 | - | - | 282.7 | - |
| Book Value Per Share | 1,919 | - | - | 3,273 | - |
| Cash Flow per Share | 473.0 | - | - | 924.0 | - |
| Capex | 4.59 | - | - | 7.02 | - |
| Capex / Sales | 4.07% | - | - | 2.38% | - |
| Announcement Date | 3/12/20 | 3/22/21 | 3/21/23 | 2/26/24 | - |
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +62.99% | 704M | |
| -0.68% | 260B | |
| +20.93% | 20.77B | |
| +15.50% | 12.64B | |
| -14.17% | 9.2B | |
| +19.93% | 7.88B | |
| +10.20% | 5.98B | |
| -2.43% | 4.46B | |
| -13.55% | 3.99B | |
| -5.77% | 3.65B |
- Stock Market
- Equities
- A018290 Stock
- Financials VT Co., Ltd.