AJINEXTEK CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11,330 KRW | -1.31% |
|
+3.66% | +11.41% |
| 2023 | Tranche Update on Ajinextek Co., Ltd.'s Equity Buyback Plan announced on June 17, 2022. | CI |
| 2023 | Tranche Update on Ajinextek Co., Ltd.'s Equity Buyback Plan announced on June 17, 2022. | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 53,414 | 53,136 | 59,076 | 1,16,496 | 75,942 | 99,143 |
| Enterprise Value (EV) 1 | 37,517 | 36,941 | 41,896 | 1,00,096 | 66,783 | 92,303 |
| P/E ratio | 7.91 x | 13.5 x | 45.4 x | 26.1 x | 44.4 x | 189 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 2.01 x | 2.58 x | 2.61 x | 2.8 x | 2.13 x | 3.98 x |
| EV / Revenue | 1.41 x | 1.79 x | 1.85 x | 2.4 x | 1.87 x | 3.71 x |
| EV / EBITDA | 6.45 x | 12.9 x | 28.1 x | 16.9 x | 25 x | 808 x |
| EV / FCF | 12.3 x | 14.3 x | 8.69 x | -366 x | -14.5 x | -47.8 x |
| FCF Yield | 8.15% | 7% | 11.5% | -0.27% | -6.89% | -2.09% |
| Price to Book | 1.18 x | 1.16 x | 1.35 x | 2.5 x | 1.64 x | 2.17 x |
| Nbr of stocks (in thousands) | 10,419 | 10,419 | 9,749 | 9,749 | 9,749 | 9,749 |
| Reference price 2 | 5,127 | 5,100 | 6,060 | 11,950 | 7,790 | 10,170 |
| Announcement Date | 01/03/19 | 29/02/20 | 01/03/21 | 01/03/22 | 01/03/23 | 29/02/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 26,576 | 20,620 | 22,650 | 41,650 | 35,692 | 24,884 |
| EBITDA 1 | 5,819 | 2,875 | 1,491 | 5,940 | 2,668 | 114.2 |
| EBIT 1 | 4,985 | 1,969 | 644.9 | 5,159 | 1,720 | -912.7 |
| Operating Margin | 18.76% | 9.55% | 2.85% | 12.39% | 4.82% | -3.67% |
| Earnings before Tax (EBT) 1 | 5,064 | 2,372 | 862.8 | 4,550 | 1,307 | -306 |
| Net income 1 | 4,500 | 2,475 | 1,287 | 4,292 | 1,630 | 494.2 |
| Net margin | 16.93% | 12% | 5.68% | 10.3% | 4.57% | 1.99% |
| EPS 2 | 647.8 | 376.7 | 133.4 | 457.6 | 175.5 | 53.80 |
| Free Cash Flow 1 | 3,059 | 2,587 | 4,821 | -273.4 | -4,601 | -1,930 |
| FCF margin | 11.51% | 12.55% | 21.29% | -0.66% | -12.89% | -7.76% |
| FCF Conversion (EBITDA) | 52.57% | 89.98% | 323.28% | - | - | - |
| FCF Conversion (Net income) | 67.98% | 104.5% | 374.63% | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 01/03/19 | 29/02/20 | 01/03/21 | 01/03/22 | 01/03/23 | 29/02/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 15,897 | 16,195 | 17,181 | 16,400 | 9,158 | 6,840 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 3,059 | 2,587 | 4,821 | -273 | -4,601 | -1,930 |
| ROE (net income / shareholders' equity) | 10.9% | 5.71% | 2.97% | 9.78% | 3.7% | 1.14% |
| ROA (Net income/ Total Assets) | 6.71% | 2.59% | 0.84% | 6.47% | 2.11% | -1.16% |
| Assets 1 | 67,054 | 95,409 | 1,54,102 | 66,321 | 77,126 | -42,518 |
| Book Value Per Share 2 | 4,345 | 4,411 | 4,502 | 4,781 | 4,743 | 4,694 |
| Cash Flow per Share 2 | 1,133 | 1,008 | 1,818 | 1,699 | 1,003 | 755.0 |
| Capex 1 | 2,282 | 455 | 232 | 1,568 | 1,870 | 1,010 |
| Capex / Sales | 8.58% | 2.21% | 1.02% | 3.77% | 5.24% | 4.06% |
| Announcement Date | 01/03/19 | 29/02/20 | 01/03/21 | 01/03/22 | 01/03/23 | 29/02/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +11.41% | 8.2Cr | |
| +17.32% | 11TCr | |
| -2.07% | 3.02TCr | |
| +10.26% | 2.2TCr | |
| -9.87% | 1.91TCr | |
| -9.23% | 1.68TCr | |
| +17.02% | 1.64TCr | |
| -4.27% | 1.23TCr | |
| +2.74% | 1.12TCr | |
| +0.65% | 847.77Cr |
- Stock Market
- Equities
- A059120 Stock
- Financials Ajinextek Co., Ltd.
