WAVE ELECTRONICS CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,500 KRW | -0.36% |
|
+2.61% | +8.06% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 221,860 | 229,632 | 83,559 | 80,626 | 62,544 | 66,996 |
| Enterprise Value (EV) 1 | 250,564 | 267,018 | 97,929 | 33,120 | 37,797 | 60,501 |
| P/E ratio | -22.4 x | -5.88 x | -2.75 x | 1.32 x | -8.23 x | 106 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 4.62 x | 6.16 x | 2.1 x | 1.7 x | 1.06 x | 0.86 x |
| EV / Revenue | 5.21 x | 7.16 x | 2.46 x | 0.7 x | 0.64 x | 0.78 x |
| EV / EBITDA | -90.7 x | -20.2 x | -13.6 x | 12.3 x | -8.57 x | 13 x |
| EV / FCF | -106 x | -63.2 x | 111 x | -2.77 x | -2.57 x | -12.9 x |
| FCF Yield | -0.95% | -1.58% | 0.9% | -36.1% | -38.9% | -7.76% |
| Price to Book | 5.59 x | 23.2 x | 5.52 x | 1.02 x | 0.9 x | 1.12 x |
| Nbr of stocks (in thousands) | 10,295 | 10,857 | 14,557 | 14,821 | 14,821 | 13,162 |
| Reference price 2 | 21,550 | 21,150 | 5,740 | 5,440 | 4,220 | 5,090 |
| Announcement Date | 3/21/19 | 3/29/21 | 3/30/21 | 3/23/22 | 3/23/23 | 3/21/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 48,068 | 37,285 | 39,794 | 47,468 | 59,177 | 77,984 |
| EBITDA 1 | -2,763 | -13,196 | -7,185 | 2,687 | -4,413 | 4,650 |
| EBIT 1 | -8,945 | -24,680 | -13,058 | 1,006 | -5,988 | 2,469 |
| Operating Margin | -18.61% | -66.19% | -32.81% | 2.12% | -10.12% | 3.17% |
| Earnings before Tax (EBT) 1 | -10,457 | -43,995 | -21,779 | 3,650 | -8,734 | 658.8 |
| Net income 1 | -9,896 | -38,323 | -24,616 | 60,478 | -7,588 | 664.4 |
| Net margin | -20.59% | -102.78% | -61.86% | 127.41% | -12.82% | 0.85% |
| EPS 2 | -963.0 | -3,599 | -2,091 | 4,114 | -512.7 | 47.84 |
| Free Cash Flow 1 | -2,368 | -4,225 | 880.3 | -11,968 | -14,697 | -4,694 |
| FCF margin | -4.93% | -11.33% | 2.21% | -25.21% | -24.84% | -6.02% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/21/19 | 3/29/21 | 3/30/21 | 3/23/22 | 3/23/23 | 3/21/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 28,704 | 37,386 | 14,370 | - | - | - |
| Net Cash position 1 | - | - | - | 47,506 | 24,747 | 6,495 |
| Leverage (Debt/EBITDA) | -10.39 x | -2.833 x | -2 x | - | - | - |
| Free Cash Flow 1 | -2,368 | -4,225 | 880 | -11,968 | -14,697 | -4,694 |
| ROE (net income / shareholders' equity) | -21.5% | -143% | -185% | 9.8% | -12.1% | 0.97% |
| ROA (Net income/ Total Assets) | -6.17% | -18.6% | -12.3% | 0.8% | -3.86% | 1.72% |
| Assets 1 | 160,321 | 206,340 | 200,457 | 7,594,858 | 196,812 | 38,697 |
| Book Value Per Share 2 | 3,856 | 913.0 | 1,040 | 5,317 | 4,678 | 4,553 |
| Cash Flow per Share 2 | 715.0 | 906.0 | 738.0 | 3,504 | 2,090 | 827.0 |
| Capex 1 | 599 | 1,096 | 950 | 501 | 1,404 | 614 |
| Capex / Sales | 1.25% | 2.94% | 2.39% | 1.06% | 2.37% | 0.79% |
| Announcement Date | 3/21/19 | 3/29/21 | 3/30/21 | 3/23/22 | 3/23/23 | 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. | |
|---|---|---|
| +8.06% | 51.86M | |
| -1.68% | 201B | |
| +38.44% | 102B | |
| +60.71% | 66.84B | |
| +16.59% | 60.88B | |
| +32.68% | 32.76B | |
| -3.95% | 18.75B | |
| +47.70% | 18.16B | |
| +6.42% | 17.45B | |
| +17.30% | 11.24B |
- Stock Market
- Equities
- A095270 Stock
- Financials Wave Electronics Co., Ltd.
