B.U TECHNOLOGY CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 229 KRW | +2.69% |
|
-.--% | -53.27% |
| 28/03 | B.U Technology announced that it expects to receive KRW 2.999999836 billion in funding | CI |
| 07/02 | B.U Technology cancelled the transaction announced on June 27, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 46,714 | 75,285 | 85,335 | 1,18,528 | 48,742 | 40,890 |
| Enterprise Value (EV) 1 | 50,307 | 71,216 | 84,761 | 1,21,269 | 52,459 | 54,874 |
| P/E ratio | -13.8 x | -6.47 x | -60.3 x | -13.9 x | -2.43 x | -1.74 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 1.24 x | 5.77 x | 8.08 x | 8.82 x | 3.31 x | 2.99 x |
| EV / Revenue | 1.34 x | 5.45 x | 8.03 x | 9.02 x | 3.57 x | 4.01 x |
| EV / EBITDA | 242 x | -204 x | 86.2 x | -30.5 x | -8.68 x | -4.04 x |
| EV / FCF | 23.1 x | 12.9 x | -11.5 x | -9.96 x | -6.06 x | -5.61 x |
| FCF Yield | 4.33% | 7.76% | -8.71% | -10% | -16.5% | -17.8% |
| Price to Book | 2.24 x | 6.94 x | 3.77 x | 4.15 x | 1.99 x | 2.71 x |
| Nbr of stocks (in thousands) | 37,876 | 38,674 | 48,212 | 59,116 | 74,416 | 83,448 |
| Reference price 2 | 1,233 | 1,947 | 1,770 | 2,005 | 655.0 | 490.0 |
| Announcement Date | 21/03/19 | 13/03/20 | 11/03/21 | 17/03/22 | 23/03/23 | 21/03/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 37,534 | 13,059 | 10,559 | 13,440 | 14,710 | 13,686 |
| EBITDA 1 | 207.6 | -348.4 | 983.3 | -3,980 | -6,041 | -13,576 |
| EBIT 1 | -645.2 | -1,308 | 564.6 | -5,039 | -7,645 | -14,508 |
| Operating Margin | -1.72% | -10.01% | 5.35% | -37.49% | -51.97% | -106.01% |
| Earnings before Tax (EBT) 1 | -964.5 | -9,565 | -664 | -8,310 | -13,459 | -20,987 |
| Net income 1 | -811 | -11,402 | -678 | -8,052 | -16,576 | -20,990 |
| Net margin | -2.16% | -87.31% | -6.42% | -59.91% | -112.68% | -153.38% |
| EPS 2 | -89.33 | -300.7 | -29.35 | -144.4 | -269.6 | -281.1 |
| Free Cash Flow 1 | 2,177 | 5,526 | -7,384 | -12,171 | -8,652 | -9,779 |
| FCF margin | 5.8% | 42.31% | -69.93% | -90.56% | -58.81% | -71.46% |
| FCF Conversion (EBITDA) | 1,048.79% | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 21/03/19 | 13/03/20 | 11/03/21 | 17/03/22 | 23/03/23 | 21/03/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 3,593 | - | - | 2,741 | 3,717 | 13,984 |
| Net Cash position 1 | - | 4,070 | 574 | - | - | - |
| Leverage (Debt/EBITDA) | 17.31 x | - | - | -0.6887 x | -0.6153 x | -1.03 x |
| Free Cash Flow 1 | 2,177 | 5,526 | -7,384 | -12,171 | -8,652 | -9,779 |
| ROE (net income / shareholders' equity) | -3.55% | -63.1% | -3.96% | -31.9% | -49.8% | -105% |
| ROA (Net income/ Total Assets) | -0.75% | -1.77% | 0.91% | -5.75% | -9.09% | -21.1% |
| Assets 1 | 1,07,529 | 6,43,719 | -74,504 | 1,39,923 | 1,82,306 | 99,475 |
| Book Value Per Share 2 | 551.0 | 280.0 | 469.0 | 483.0 | 329.0 | 181.0 |
| Cash Flow per Share 2 | 150.0 | 271.0 | 171.0 | 228.0 | 37.40 | 17.90 |
| Capex 1 | 125 | 5,419 | 2,019 | 274 | 658 | 295 |
| Capex / Sales | 0.33% | 41.5% | 19.12% | 2.04% | 4.48% | 2.16% |
| Announcement Date | 21/03/19 | 13/03/20 | 11/03/21 | 17/03/22 | 23/03/23 | 21/03/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -53.27% | 15.66M | |
| +9.17% | 3,051B | |
| +6.91% | 83.97B | |
| +3.74% | 76.9B | |
| -14.05% | 54B | |
| +25.57% | 48.01B | |
| -24.95% | 46.47B | |
| +19.54% | 42.04B | |
| +64.81% | 38.34B | |
| -14.63% | 24.97B |
- Stock Market
- Equities
- A230980 Stock
- Financials B.U Technology Co., Ltd.