Financials People & Technology Inc.

Equities

A137400

KR7137400008

Semiconductor Equipment & Testing

End-of-day quote Korea S.E. Other stock markets 03:30:00 14/05/2024 am IST			5-day change	1st Jan Change
44,250 ^KRW	-1.67%		+5.61%	-12.20%

16/04	People & Technology Ms, Inc. announced that it expects to receive KRW 2.50002 billion in funding from People & Technology Inc.	CI
2023	People & Technology Ms, Inc. announced that it has received KRW 4.8500002 billion in funding from People & Technology Inc. and other investors	CI

Valuation

Fiscal Period: December	2021	2022	2023	2024	2025
Capitalization ¹	9,74,351	9,64,340	11,21,171	9,84,361	-
Enterprise Value (EV) ¹	9,74,351	9,64,400	11,21,171	9,84,361	9,84,361
P/E ratio	18.2 x	16 x	18.2 x	8.3 x	7.85 x
Yield	-	0.35%	-	0.23%	0.23%
Capitalization / Revenue	-	2.31 x	2.06 x	0.94 x	0.86 x
EV / Revenue	-	2.31 x	2.06 x	0.94 x	0.86 x
EV / EBITDA	-	11.9 x	13.6 x	5.4 x	4.94 x
EV / FCF	-	-43.9 x	-	19.7 x	-
FCF Yield	-	-2.28%	-	5.08%	-
Price to Book	-	3.99 x	-	1.86 x	-
Nbr of stocks (in thousands)	22,245	22,245	22,245	22,245	-
Reference price ²	43,800	43,350	50,400	44,250	44,250
Announcement Date	23/03/22	22/02/23	19/02/24	-	-

¹KRW in Million²KRW

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2021	2022	2023	2024	2025
Net sales ¹	-	417.8	545.4	1,050	1,150
EBITDA ¹	-	81.35	82.53	182.2	199.2
EBIT ¹	-	77.77	78.66	173.1	189.4
Operating Margin	-	18.61%	14.42%	16.48%	16.47%
Earnings before Tax (EBT) ¹	-	72.46	84.86	165.3	-
Net income ¹	53.46	60.15	69.84	130.7	144.9
Net margin	-	14.4%	12.8%	12.45%	12.6%
EPS ²	2,407	2,704	2,765	5,331	5,634
Free Cash Flow ³	-	-21,946	-	50,000	-
FCF margin	-	-5,252.61%	-	4,760%	-
FCF Conversion (EBITDA)	-	-	-	27,447.49%	-
FCF Conversion (Net income)	-	-	-	38,243.17%	-
Dividend per Share ²	-	150.0	-	100.0	100.0
Announcement Date	23/03/22	22/02/23	19/02/24	-	-

¹KRW in Billions²KRW³KRW in Million

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4
Net sales ¹	-	90.83	143.7	89.27	104.1	93.68	118.9	228.7
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	-	22.52	17.64	25	17.31	16.35	5.878	37.38
Operating Margin	-	24.79%	12.28%	28.01%	16.63%	17.46%	4.94%	16.35%
Earnings before Tax (EBT) ¹	-	26.41	28.49	3.349	22.79	18.19	10.07	32.05
Net income ¹	10.79	21.69	24.65	3.031	16.73	16.46	8.042	28.53
Net margin	-	23.88%	17.15%	3.39%	16.07%	17.57%	6.76%	12.47%
EPS	485.0	975.0	-	-	-	-	-	-
Dividend per Share	-	-	-	-	-	-	-	-
Announcement Date	16/05/22	16/08/22	14/11/22	22/02/23	12/05/23	14/08/23	10/11/23	19/02/24

¹KRW in Billions

Estimates

Balance Sheet Analysis

Fiscal Period: December	2021	2022	2023	2024	2025
Net Debt	-	60	-	-	-
Net Cash position	-	-	-	-	-
Leverage (Debt/EBITDA)	-	0.7381 x	-	-	-
Free Cash Flow ¹	-	-21,946	-	50,000	-
ROE (net income / shareholders' equity)	-	29.8%	20%	26.2%	-
ROA (Net income/ Total Assets)	-	7.23%	-	7.3%	-
Assets ²	-	832.1	-	1,791	-
Book Value Per Share ³	-	10,866	-	23,746	-
Cash Flow per Share ³	-	1,583	-	6,583	-
Capex ²	-	57.2	-	30	-
Capex / Sales	-	13.68%	-	2.86%	-
Announcement Date	23/03/22	22/02/23	19/02/24	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for People & Technology Inc.

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

44,250 KRW

Average target price

75,667 KRW

Spread / Average Target

+71.00%

Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Semiconductor Equipment & Testing

	1st Jan change	Capi.
PEOPLE & TECHNOLOGY INC.	-12.20%	732M
ASML HOLDING N.V.	+23.32%	362B
LAM RESEARCH CORPORATION	+16.51%	118B
TOKYO ELECTRON LTD.	+36.96%	103B
ASE TECHNOLOGY HOLDING CO., LTD.	+10.37%	19.72B
ENTEGRIS, INC.	+8.68%	19.42B
ONTO INNOVATION INC.	+49.31%	10.92B
SCREEN HOLDINGS CO., LTD.	+27.49%	9.71B
AMKOR TECHNOLOGY, INC.	+0.09%	8.05B
ZHEJIANG JINGSHENG MECHANICAL & ELECTRICAL CO., LTD.	-26.63%	5.88B

Other Semiconductor Equipment & Testing