ADVANCED NANO PRODUCTS CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,11,600 KRW | +2.95% |
|
-2.28% | -7.46% |
| 15/03 | Advanced Nano Products Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 13/03 | Yellen says Biden tax credits boost clean energy investment in coal country | RE |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,79,432 | 3,99,695 | 7,26,261 | 8,22,096 | 14,38,171 | 13,34,884 | - | - |
| Enterprise Value (EV) 2 | 179.4 | 399.7 | 726.3 | 712.4 | 1,438 | 1,202 | 1,170 | 1,335 |
| P/E ratio | 30.9 x | 243 x | - | - | 85.8 x | 61.8 x | 29.6 x | - |
| Yield | 0.72% | - | 0.17% | 0.32% | - | 0.25% | 0.25% | - |
| Capitalization / Revenue | 3.67 x | - | 11.9 x | 10.3 x | 17.3 x | 7.82 x | 4.07 x | - |
| EV / Revenue | 3.67 x | - | 11.9 x | 8.91 x | 17.3 x | 7.04 x | 3.57 x | - |
| EV / EBITDA | 22.5 x | - | - | 35.2 x | 91.2 x | 31.8 x | 18.6 x | - |
| EV / FCF | 18.1 x | - | - | 272 x | - | -58.8 x | 142 x | - |
| FCF Yield | 5.52% | - | - | 0.37% | - | -1.7% | 0.71% | - |
| Price to Book | 1.91 x | - | 7.27 x | 4.13 x | - | 5.41 x | 4.63 x | 3.78 x |
| Nbr of stocks (in thousands) | 10,744 | 10,560 | 10,571 | 10,608 | 11,925 | 11,961 | - | - |
| Reference price 3 | 16,700 | 37,850 | 68,700 | 77,500 | 1,20,600 | 1,11,600 | 1,11,600 | 1,11,600 |
| Announcement Date | 12/02/20 | 19/03/21 | 28/02/22 | 27/02/23 | 15/03/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 48.89 | - | 61.07 | 79.91 | 83.17 | 170.7 | 328 |
| EBITDA 1 | 7.961 | - | - | 20.26 | 15.77 | 37.85 | 62.9 |
| EBIT 1 | 5.144 | - | 5.722 | 16.82 | 11.89 | 26.57 | 51.4 |
| Operating Margin | 10.52% | - | 9.37% | 21.05% | 14.3% | 15.56% | 15.67% |
| Earnings before Tax (EBT) 1 | 6.459 | - | - | - | 19.15 | 26.45 | 53.55 |
| Net income 1 | 6.065 | 1.65 | - | - | 16.77 | 22.05 | 46.05 |
| Net margin | 12.41% | - | - | - | 20.17% | 12.91% | 14.04% |
| EPS 2 | 541.0 | 156.0 | - | - | 1,406 | 1,806 | 3,771 |
| Free Cash Flow 3 | 9,911 | - | - | 2,624 | - | -20,450 | 8,250 |
| FCF margin | 20,271.24% | - | - | 3,283.07% | - | -11,977.74% | 2,515.5% |
| FCF Conversion (EBITDA) | 1,24,502.96% | - | - | 12,949.14% | - | - | 13,116.06% |
| FCF Conversion (Net income) | 1,63,405.94% | - | - | - | - | - | 17,915.31% |
| Dividend per Share 2 | 120.0 | - | 120.0 | 250.0 | - | 283.3 | 283.3 |
| Announcement Date | 12/02/20 | 19/03/21 | 28/02/22 | 27/02/23 | 15/03/24 | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 16.29 | 15.5 | 18.83 | 20.82 | 21.55 | 18.71 | 17.67 | 23.49 | 20.51 | 21.51 | 31.5 | 39.7 | 48.1 | 61.9 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 1.674 | 1.597 | 3.686 | 4.667 | 4.724 | 3.745 | 2.023 | 4.532 | 1.643 | 3.695 | 2.7 | 3.9 | 5.2 | 7.1 |
| Operating Margin | 10.28% | 10.3% | 19.58% | 22.41% | 21.93% | 20.01% | 11.45% | 19.29% | 8.01% | 17.18% | 8.57% | 9.82% | 10.81% | 11.47% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | 4.764 | - | - | - | - |
| Net income | - | - | - | - | - | - | - | - | 4.398 | 3.772 | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | 21.45% | 17.54% | - | - | - | - |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 12/11/21 | 28/02/22 | 12/05/22 | 11/08/22 | 14/11/22 | 27/02/23 | 12/05/23 | 11/08/23 | 13/11/23 | 15/03/24 | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | - | 110 | - | 133 | 165 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 2 | 9,911 | - | - | 2,624 | - | -20,450 | 8,250 | - |
| ROE (net income / shareholders' equity) | 6.63% | - | 7.74% | 12.8% | - | 9.13% | 16.7% | 28.2% |
| ROA (Net income/ Total Assets) | 6.05% | - | - | 11.5% | - | 7.05% | 11.5% | - |
| Assets 1 | 100.3 | - | - | - | - | 312.8 | 400.4 | - |
| Book Value Per Share 3 | 8,739 | - | 9,445 | 18,787 | - | 20,630 | 24,110 | 29,501 |
| Cash Flow per Share 3 | 1,110 | - | 996.0 | 1,834 | - | 1,895 | 3,901 | - |
| Capex 1 | 1.99 | - | - | 16.8 | - | 23.5 | 21.6 | - |
| Capex / Sales | 4.08% | - | - | 21.02% | - | 13.76% | 6.57% | - |
| Announcement Date | 12/02/20 | 19/03/21 | 28/02/22 | 27/02/23 | 15/03/24 | - | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
1,11,600
KRW
Average target price
2,01,333
KRW
Spread / Average Target
+80.41%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -7.46% | 99Cr | |
| +17.44% | 6.65TCr | |
| +3.54% | 5.03TCr | |
| +18.03% | 4.2TCr | |
| +21.20% | 2.67TCr | |
| +13.22% | 2TCr | |
| +2.07% | 1.73TCr | |
| -11.70% | 1.5TCr | |
| -23.54% | 1.57TCr | |
| +2.57% | 1.55TCr |
- Stock Market
- Equities
- A121600 Stock
- Financials Advanced Nano Products Co., Ltd.
