INZI DISPLAY CO.,LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,897 KRW | +0.64% |
|
-0.32% | +2.15% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 58,903 | 91,691 | 1,48,364 | 1,29,791 | 71,050 | 80,207 |
| Enterprise Value (EV) 1 | 81,842 | 2,10,171 | 2,82,065 | 2,87,828 | 2,32,280 | 2,30,092 |
| P/E ratio | 6.21 x | 18.7 x | 9.17 x | 26.6 x | 18.3 x | 5.02 x |
| Yield | 4.53% | 3.59% | 2.91% | 1.66% | 3.04% | 2.69% |
| Capitalization / Revenue | 0.11 x | 0.16 x | 0.19 x | 0.21 x | 0.1 x | 0.12 x |
| EV / Revenue | 0.16 x | 0.38 x | 0.37 x | 0.47 x | 0.33 x | 0.33 x |
| EV / EBITDA | 2.1 x | 4.71 x | 4.29 x | 6.28 x | 4.45 x | 5.12 x |
| EV / FCF | -12.1 x | 13.2 x | 1,766 x | -9.85 x | 21.5 x | 23.4 x |
| FCF Yield | -8.26% | 7.58% | 0.06% | -10.1% | 4.65% | 4.28% |
| Price to Book | 0.4 x | 0.55 x | 0.83 x | 0.7 x | 0.38 x | 0.4 x |
| Nbr of stocks (in thousands) | 35,591 | 43,872 | 43,192 | 43,192 | 43,192 | 43,192 |
| Reference price 2 | 1,655 | 2,090 | 3,435 | 3,005 | 1,645 | 1,857 |
| Announcement Date | 13/03/19 | 19/03/20 | 18/03/21 | 18/03/22 | 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 | 5,14,410 | 5,57,843 | 7,64,493 | 6,17,204 | 7,00,956 | 6,87,269 |
| EBITDA 1 | 38,881 | 44,578 | 65,795 | 45,808 | 52,222 | 44,941 |
| EBIT 1 | 21,829 | 23,831 | 34,603 | 11,348 | 17,156 | 11,278 |
| Operating Margin | 4.24% | 4.27% | 4.53% | 1.84% | 2.45% | 1.64% |
| Earnings before Tax (EBT) 1 | 14,037 | 17,928 | 29,690 | 10,606 | 8,565 | 17,522 |
| Net income 1 | 9,481 | 4,247 | 16,249 | 4,882 | 3,876 | 15,967 |
| Net margin | 1.84% | 0.76% | 2.13% | 0.79% | 0.55% | 2.32% |
| EPS 2 | 266.4 | 111.7 | 374.4 | 113.0 | 89.74 | 369.7 |
| Free Cash Flow 1 | -6,758 | 15,922 | 159.7 | -29,212 | 10,793 | 9,839 |
| FCF margin | -1.31% | 2.85% | 0.02% | -4.73% | 1.54% | 1.43% |
| FCF Conversion (EBITDA) | - | 35.72% | 0.24% | - | 20.67% | 21.89% |
| FCF Conversion (Net income) | - | 374.91% | 0.98% | - | 278.45% | 61.62% |
| Dividend per Share 2 | 75.00 | 75.00 | 100.0 | 50.00 | 50.00 | 50.00 |
| Announcement Date | 13/03/19 | 19/03/20 | 18/03/21 | 18/03/22 | 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 | 22,940 | 1,18,480 | 1,33,701 | 1,58,037 | 1,61,229 | 1,49,885 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 0.59 x | 2.658 x | 2.032 x | 3.45 x | 3.087 x | 3.335 x |
| Free Cash Flow 1 | -6,758 | 15,922 | 160 | -29,212 | 10,793 | 9,839 |
| ROE (net income / shareholders' equity) | 7.29% | 4.75% | 11.4% | 3.86% | 3.26% | 8.06% |
| ROA (Net income/ Total Assets) | 5.05% | 4.19% | 4.82% | 1.5% | 2.19% | 1.45% |
| Assets 1 | 1,87,552 | 1,01,468 | 3,36,899 | 3,26,539 | 1,76,884 | 10,99,265 |
| Book Value Per Share 2 | 4,134 | 3,822 | 4,156 | 4,273 | 4,306 | 4,618 |
| Cash Flow per Share 2 | 666.0 | 395.0 | 281.0 | 468.0 | 327.0 | 446.0 |
| Capex 1 | 15,911 | 27,228 | 51,652 | 37,194 | 25,271 | 26,162 |
| Capex / Sales | 3.09% | 4.88% | 6.76% | 6.03% | 3.61% | 3.81% |
| Announcement Date | 13/03/19 | 19/03/20 | 18/03/21 | 18/03/22 | 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. | |
|---|---|---|
| +2.15% | 6Cr | |
| +14.78% | 2.99TCr | |
| +7.67% | 1.17TCr | |
| +8.63% | 755.57Cr | |
| -2.20% | 420.65Cr | |
| -12.76% | 406.18Cr | |
| +17.93% | 394.93Cr | |
| -5.59% | 378.4Cr | |
| -26.01% | 267.78Cr | |
| -19.67% | 168.47Cr |
- Stock Market
- Equities
- A037330 Stock
- Financials Inzi Display Co.,Ltd