D.I CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 28,700 KRW | +10.81% |
|
+38.98% | +355.56% |
| 05/06 | D.I Corporation announced that it expects to receive KRW 20 billion in funding | CI |
| 2023 | D.I Corporation Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 1,63,150 | 7,00,508 | - | - |
| Enterprise Value (EV) 2 | 163.1 | 728.5 | 720.5 | 700.5 |
| P/E ratio | 51.6 x | 82.5 x | 15.1 x | 10.7 x |
| Yield | - | 0.37% | 0.37% | 0.37% |
| Capitalization / Revenue | - | 2.74 x | 1.48 x | 1.21 x |
| EV / Revenue | - | 2.84 x | 1.52 x | 1.21 x |
| EV / EBITDA | - | 45.5 x | 10.8 x | 8.05 x |
| EV / FCF | - | 364 x | 48 x | - |
| FCF Yield | - | 0.27% | 2.08% | - |
| Price to Book | - | 4.85 x | 3.74 x | 2.78 x |
| Nbr of stocks (in thousands) | 25,897 | 25,897 | - | - |
| Reference price 3 | 6,300 | 27,050 | 27,050 | 27,050 |
| Announcement Date | 14/03/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | - | 256.1 | 474.1 | 579 |
| EBITDA 1 | - | 16 | 67 | 87 |
| EBIT 1 | - | 15.23 | 61.85 | 83 |
| Operating Margin | - | 5.95% | 13.05% | 14.34% |
| Earnings before Tax (EBT) 1 | - | 11 | 62.5 | 86 |
| Net income 1 | 3.154 | 12.67 | 50.7 | 72 |
| Net margin | - | 4.95% | 10.69% | 12.44% |
| EPS 2 | 122.0 | 328.0 | 1,792 | 2,537 |
| Free Cash Flow 3 | - | 2,000 | 15,000 | - |
| FCF margin | - | 781.05% | 3,163.89% | - |
| FCF Conversion (EBITDA) | - | 12,500% | 22,388.06% | - |
| FCF Conversion (Net income) | - | 15,789.47% | 29,585.8% | - |
| Dividend per Share 2 | - | 100.0 | 100.0 | 100.0 |
| Announcement Date | 14/03/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|
| Net sales 1 | 34.73 | 50.7 | 78.2 | 81.8 |
| EBITDA | - | - | - | - |
| EBIT 1 | -1.837 | 4 | 4.1 | 3.3 |
| Operating Margin | -5.29% | 7.89% | 5.24% | 4.03% |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income 1 | -1.406 | 2.9 | 2.9 | 2.6 |
| Net margin | -4.05% | 5.72% | 3.71% | 3.18% |
| EPS | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 16/05/24 | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt 1 | - | 28 | 20 | - |
| Net Cash position 1 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 1.75 x | 0.2985 x | - |
| Free Cash Flow 2 | - | 2,000 | 15,000 | - |
| ROE (net income / shareholders' equity) | - | 6% | 28.1% | 29.9% |
| ROA (Net income/ Total Assets) | - | 3.1% | 17% | 20% |
| Assets 1 | - | 408.6 | 298.2 | 360 |
| Book Value Per Share 3 | - | 5,577 | 7,229 | 9,719 |
| Cash Flow per Share | - | - | - | - |
| Capex 1 | - | 4 | 4.5 | 5 |
| Capex / Sales | - | 1.56% | 0.95% | 0.86% |
| Announcement Date | 14/03/24 | - | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
27,050
KRW
Average target price
37,000
KRW
Spread / Average Target
+36.78%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +355.56% | 50Cr | |
| +29.81% | 2.69TCr | |
| +35.98% | 2.3TCr | |
| -3.87% | 1.99TCr | |
| -1.21% | 457.95Cr | |
| +38.40% | 441.66Cr | |
| -5.40% | 341.55Cr | |
| -22.48% | 244Cr | |
| +169.54% | 122.72Cr | |
| +21.78% | 112.1Cr |
- Stock Market
- Equities
- A003160 Stock
- Financials D.I Corporation
