Stock A039560 DASAN NETWORKS, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials DASAN Networks, Inc.

Equities

A039560

KR7039560008

Communications & Networking

End-of-day quote Korea S.E.
Other stock markets
 03:30:00 16/07/2024 am IST 		5-day change 1st Jan Change
3,505 KRW -1.13% Intraday chart for DASAN Networks, Inc. +18.61% -7.40%
08/04 An undisclosed buyer agreed to acquire an 51.59% stake in DMC Co. Ltd. from Dasan Solueta Co.,Ltd. for KRW 17.6 billion CI
05/04 DASAN Networks, Inc. completed the acquisition of Asia operations of DZS Inc. from DZS Inc. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,95,496 2,55,045 4,57,469 2,56,018 1,41,699 1,46,416
Enterprise Value (EV) 1 2,37,185 3,04,830 4,56,131 1,85,155 1,08,977 1,62,842
P/E ratio -7.18 x 162 x -32.3 x -32.1 x 0.95 x -1.54 x
Yield - - - - - -
Capitalization / Revenue 0.55 x 0.57 x 1.13 x 0.55 x 1.76 x 1.59 x
EV / Revenue 0.66 x 0.68 x 1.13 x 0.39 x 1.35 x 1.76 x
EV / EBITDA 97 x 24.7 x 78.3 x -8.9 x 5.87 x 68.7 x
EV / FCF -28.6 x -6.55 x 6.92 x 10.9 x 3.77 x -36 x
FCF Yield -3.5% -15.3% 14.4% 9.2% 26.5% -2.77%
Price to Book 1.51 x 1.59 x 2.91 x 1.45 x 0.37 x 0.49 x
Nbr of stocks (in thousands) 28,374 31,256 34,267 35,558 35,558 38,683
Reference price 2 6,890 8,160 13,350 7,200 3,985 3,785
Announcement Date 21/03/19 20/03/20 23/03/21 23/03/22 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 3,56,933 4,46,587 4,04,984 4,69,020 80,714 92,293
EBITDA 1 2,445 12,320 5,828 -20,806 18,575 2,369
EBIT 1 -2,777 391.9 -5,993 -31,445 372.6 -2,054
Operating Margin -0.78% 0.09% -1.48% -6.7% 0.46% -2.23%
Earnings before Tax (EBT) 1 -24,029 -6,263 -25,955 -36,887 1,29,684 -98,764
Net income 1 -26,059 1,602 -13,449 -7,829 1,95,887 -93,440
Net margin -7.3% 0.36% -3.32% -1.67% 242.69% -101.24%
EPS 2 -960.0 50.38 -413.9 -224.0 4,178 -2,456
Free Cash Flow 1 -8,295 -46,556 65,871 17,040 28,889 -4,518
FCF margin -2.32% -10.42% 16.27% 3.63% 35.79% -4.9%
FCF Conversion (EBITDA) - - 1,130.27% - 155.53% -
FCF Conversion (Net income) - - - - 14.75% -
Dividend per Share - - - - - -
Announcement Date 21/03/19 20/03/20 23/03/21 23/03/22 23/03/23 21/03/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2023 Q1
Net sales 1 19.7
EBITDA -
EBIT 1 0.2243
Operating Margin 1.14%
Earnings before Tax (EBT) -
Net income 1 -7.16
Net margin -36.34%
EPS 2 -188.0
Dividend per Share -
Announcement Date 15/05/23
1KRW in Billions2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 41,689 49,785 - - - 16,426
Net Cash position 1 - - 1,338 70,863 32,722 -
Leverage (Debt/EBITDA) 17.05 x 4.041 x - - - 6.932 x
Free Cash Flow 1 -8,295 -46,556 65,871 17,040 28,889 -4,518
ROE (net income / shareholders' equity) -15.3% -4.7% -13.2% -13% 28.9% -27.1%
ROA (Net income/ Total Assets) -0.49% 0.06% -0.83% -4.04% 0.05% -0.3%
Assets 1 53,42,103 26,83,512 16,27,219 1,93,829 41,67,81,394 3,12,29,966
Book Value Per Share 2 4,568 5,134 4,585 4,962 10,652 7,672
Cash Flow per Share 2 1,450 1,430 1,919 2,897 1,091 607.0
Capex 1 1,801 3,106 2,872 9,869 8,987 2,409
Capex / Sales 0.5% 0.7% 0.71% 2.1% 11.13% 2.61%
Announcement Date 21/03/19 20/03/20 23/03/21 23/03/22 23/03/23 21/03/24
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Communications & Networking

1st Jan change Capi.
DASAN NETWORKS, INC. Stock DASAN Networks, Inc.
-7.40% 9.92Cr
CISCO SYSTEMS, INC. Stock Cisco Systems, Inc.
-6.14% 19TCr
ARISTA NETWORKS, INC. Stock Arista Networks, Inc.
+52.11% 11TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD. Stock Foxconn Industrial Internet Co., Ltd.
+81.61% 7.38TCr
MOTOROLA SOLUTIONS, INC. Stock Motorola Solutions, Inc.
+26.50% 6.58TCr
GARMIN LTD. Stock Garmin Ltd.
+35.16% 3.27TCr
ZHONGJI INNOLIGHT CO., LTD. Stock Zhongji Innolight Co., Ltd.
+83.66% 2.26TCr
NOKIA OYJ Stock Nokia Oyj
+15.37% 2.18TCr
ERICSSON Stock ERICSSON
+12.41% 2.17TCr
ZTE CORPORATION Stock ZTE Corporation
+7.36% 1.72TCr
Other Communications & Networking
  1. Stock Market
  2. Equities
  3. A039560 Stock
  4. Financials DASAN Networks, Inc.