JAHWA ELECTRONICS. CO., LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 27,050 KRW | +0.56% |
|
+5.05% | -4.42% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,78,391 | 3,83,709 | 4,21,575 | 4,07,573 | 5,96,700 | 5,70,344 | - | - |
| Enterprise Value (EV) 2 | 93.27 | 329.5 | 386.1 | 448.7 | 596.7 | 626.3 | 681.8 | 645.3 |
| P/E ratio | -624 x | -60.5 x | 19.6 x | -8.76 x | -23.8 x | 9.57 x | 9.07 x | 9.1 x |
| Yield | - | - | - | - | - | 1.11% | 1.11% | - |
| Capitalization / Revenue | 0.49 x | 1.28 x | 1.21 x | 1.39 x | 1.19 x | 0.66 x | 0.64 x | 0.59 x |
| EV / Revenue | 0.26 x | 1.1 x | 1.11 x | 1.53 x | 1.19 x | 0.72 x | 0.77 x | 0.67 x |
| EV / EBITDA | 3.13 x | 32.3 x | 9.42 x | -165 x | 84 x | 4.51 x | 4.94 x | 3.98 x |
| EV / FCF | -3.27 x | -7.31 x | -17.3 x | -6.67 x | - | -12.8 x | -227 x | -323 x |
| FCF Yield | -30.5% | -13.7% | -5.8% | -15% | - | -7.82% | -0.44% | -0.31% |
| Price to Book | 0.64 x | 1.41 x | 1.41 x | 1.13 x | - | 1.35 x | 1.22 x | 1.04 x |
| Nbr of stocks (in thousands) | 16,829 | 16,829 | 16,829 | 19,180 | 21,085 | 21,085 | - | - |
| Reference price 3 | 10,600 | 22,800 | 25,050 | 21,250 | 28,300 | 27,050 | 27,050 | 27,050 |
| Announcement Date | 03/02/20 | 09/02/21 | 17/02/22 | 15/02/23 | 20/03/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 363.7 | 300.5 | 347.9 | 292.3 | 503.3 | 865.1 | 887.8 | 968 |
| EBITDA 1 | 29.79 | 10.21 | 40.98 | -2.716 | 7.1 | 139 | 138 | 162 |
| EBIT 1 | -9.156 | -19.4 | 16.65 | -11.91 | -16.36 | 78.2 | 76.8 | 78 |
| Operating Margin | -2.52% | -6.46% | 4.79% | -4.07% | -3.25% | 9.04% | 8.65% | 8.06% |
| Earnings before Tax (EBT) 1 | 0.456 | -8.884 | 20.24 | -49.55 | -28.99 | 73.7 | 78.3 | 77 |
| Net income 1 | -3.611 | -7.428 | 23.28 | -44.13 | -24.43 | 62.6 | 66.4 | 66 |
| Net margin | -0.99% | -2.47% | 6.69% | -15.1% | -4.85% | 7.24% | 7.48% | 6.82% |
| EPS 2 | -17.00 | -377.0 | 1,279 | -2,426 | -1,187 | 2,826 | 2,982 | 2,973 |
| Free Cash Flow 3 | -28,481 | -45,044 | -22,379 | -67,324 | - | -49,000 | -3,000 | -2,000 |
| FCF margin | -7,830.51% | -14,991.41% | -6,433.3% | -23,029.94% | - | -5,664.09% | -337.93% | -206.61% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | 300.0 | 300.0 | - |
| Announcement Date | 03/02/20 | 09/02/21 | 17/02/22 | 15/02/23 | 20/03/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 81.61 | 98.03 | 77.6 | 72.49 | 57.29 | 84.95 | 94.91 | 83.58 | 107.2 | 217.3 | 167.6 | 117.5 | 216.9 | 363.1 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 5.668 | 8.843 | 3.843 | 0.9346 | -9.596 | -7.092 | -13.88 | -22.62 | -14.94 | 35.55 | 14.1 | 3.2 | 18.8 | 42.1 |
| Operating Margin | 6.95% | 9.02% | 4.95% | 1.29% | -16.75% | -8.35% | -14.63% | -27.06% | -13.93% | 16.36% | 8.41% | 2.72% | 8.67% | 11.59% |
| Earnings before Tax (EBT) 1 | 10.63 | -2.457 | 5.335 | 3.468 | -6.564 | -51.79 | -20.28 | -15.36 | -11.87 | 18.42 | 11.6 | 2.5 | 18 | 41.6 |
| Net income 1 | 8.546 | 0.1648 | 3.422 | 5.061 | -6.758 | -45.86 | -15.49 | -11.12 | -9.939 | 12.02 | 9.8 | 2.1 | 15.3 | 35.3 |
| Net margin | 10.47% | 0.17% | 4.41% | 6.98% | -11.79% | -53.99% | -16.33% | -13.31% | -9.27% | 5.53% | 5.85% | 1.79% | 7.05% | 9.72% |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 15/11/21 | 17/02/22 | 16/05/22 | 16/08/22 | 10/11/22 | 15/02/23 | 15/05/23 | 14/08/23 | 14/11/23 | 20/03/24 | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 41.1 | - | 56 | 112 | 75 |
| Net Cash position 1 | 85.1 | 54.2 | 35.4 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | -15.15 x | - | 0.4029 x | 0.808 x | 0.463 x |
| Free Cash Flow 2 | -28,481 | -45,044 | -22,379 | -67,324 | - | -49,000 | -3,000 | -2,000 |
| ROE (net income / shareholders' equity) | -1.31% | -2.7% | 8.18% | -13.9% | - | 15.2% | 14.4% | 12.1% |
| ROA (Net income/ Total Assets) | - | -2.11% | 5.42% | - | - | 11.3% | 10% | 9.9% |
| Assets 1 | - | 352 | 429.3 | - | - | 554 | 664 | 666.7 |
| Book Value Per Share 3 | 16,555 | 16,189 | 17,751 | 18,879 | - | 19,967 | 22,102 | 25,958 |
| Cash Flow per Share 3 | 1,354 | -1,447 | 2,312 | 1,626 | - | 6,566 | 7,323 | 7,758 |
| Capex 1 | 51.3 | 20.7 | 61.3 | 96.9 | - | 173 | 98 | 149 |
| Capex / Sales | 14.09% | 6.89% | 17.62% | 33.14% | - | 20% | 11.04% | 15.39% |
| Announcement Date | 03/02/20 | 09/02/21 | 17/02/22 | 15/02/23 | 20/03/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
27,050
KRW
Average target price
37,500
KRW
Spread / Average Target
+38.63%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -4.42% | 416M | |
| +28.69% | 76.62B | |
| +62.20% | 72.38B | |
| -14.37% | 29.31B | |
| -7.42% | 14.22B | |
| -7.23% | 10.61B | |
| +8.71% | 9.81B | |
| -9.56% | 9.54B | |
| +69.97% | 8.24B | |
| +6.37% | 8.21B |
- Stock Market
- Equities
- A033240 Stock
- Financials Jahwa Electronics. Co., Ltd
