GAONCHIPS CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 80,200 KRW | -3.02% |
|
-2.55% | +40.21% |
| 2023 | Gaonchips Co., Ltd.(KOSDAQ:A399720) added to S&P Global BMI Index | CI |
| 2023 | Gaonchips Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2022 | CI |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Capitalization 1 | 1,63,134 | 6,57,132 | 9,21,363 | - |
| Enterprise Value (EV) 2 | 163.1 | 657.1 | 884.4 | 879.4 |
| P/E ratio | 36.9 x | 101 x | 89.5 x | 46 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | 3.77 x | 10.3 x | 8.53 x | 4.96 x |
| EV / Revenue | 3.77 x | 10.3 x | 8.19 x | 4.74 x |
| EV / EBITDA | 26.5 x | 76.4 x | 73.7 x | 37.7 x |
| EV / FCF | - | - | 126 x | 147 x |
| FCF Yield | - | - | 0.79% | 0.68% |
| Price to Book | 3 x | - | 12.8 x | 9.99 x |
| Nbr of stocks (in thousands) | 11,488 | 11,488 | 11,488 | - |
| Reference price 3 | 14,200 | 57,200 | 80,200 | 80,200 |
| Announcement Date | 13/03/23 | 18/03/24 | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net sales 1 | 43.32 | 63.6 | 108 | 185.7 |
| EBITDA 1 | 6.16 | 8.601 | 12 | 23.33 |
| EBIT 1 | 3.955 | 4.546 | 7.9 | 18.93 |
| Operating Margin | 9.13% | 7.15% | 7.31% | 10.2% |
| Earnings before Tax (EBT) 1 | 4.313 | 5.58 | 9 | 20.33 |
| Net income 1 | 4.123 | 6.542 | 10 | 20 |
| Net margin | 9.52% | 10.29% | 9.26% | 10.77% |
| EPS 2 | 385.0 | 569.0 | 896.0 | 1,745 |
| Free Cash Flow 3 | - | - | 7,000 | 6,000 |
| FCF margin | - | - | 6,481.48% | 3,231.6% |
| FCF Conversion (EBITDA) | - | - | 58,333.33% | 25,714.29% |
| FCF Conversion (Net income) | - | - | 70,000% | 30,000% |
| Dividend per Share | - | - | - | - |
| Announcement Date | 13/03/23 | 18/03/24 | - | - |
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 | 17.93 | 26.2 | 28.4 | 30.4 |
| EBITDA | - | - | - | - |
| EBIT 1 | -0.6139 | 2.3 | 3 | 3.4 |
| Operating Margin | -3.42% | 8.78% | 10.56% | 11.18% |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income | - | - | - | - |
| Net margin | - | - | - | - |
| EPS | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 16/05/24 | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net Debt 1 | - | - | - | - |
| Net Cash position 1 | - | - | 37 | 42 |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow 2 | - | - | 7,000 | 6,000 |
| ROE (net income / shareholders' equity) | 11.7% | - | 15.4% | 24.3% |
| ROA (Net income/ Total Assets) | 8.12% | - | 9.9% | 15% |
| Assets 1 | 50.75 | - | 101 | 133 |
| Book Value Per Share 3 | 4,734 | - | 6,289 | 8,028 |
| Cash Flow per Share | - | - | - | - |
| Capex 1 | 6.08 | - | 6 | 6 |
| Capex / Sales | 14.03% | - | 5.56% | 3.23% |
| Announcement Date | 13/03/23 | 18/03/24 | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +40.21% | 71Cr | |
| +86.74% | 2,32100Cr | |
| +40.81% | 68TCr | |
| +25.00% | 65TCr | |
| +11.57% | 26TCr | |
| +34.04% | 22TCr | |
| +14.41% | 18TCr | |
| +46.81% | 14TCr | |
| -36.62% | 14TCr | |
| +46.85% | 12TCr |
- Stock Market
- Equities
- A399720 Stock
- Financials Gaonchips Co., Ltd.
