WIZIT CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 731 KRW | +0.27% |
|
-3.05% | -9.98% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 78,087 | 64,893 | 1,29,754 | 1,47,247 | 60,541 | 90,315 |
| Enterprise Value (EV) 1 | 90,839 | 85,251 | 1,37,601 | 1,39,396 | 55,390 | 74,495 |
| P/E ratio | 13.3 x | -13.1 x | 15.3 x | 14.6 x | 4.38 x | -3.54 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 1.74 x | 2.05 x | 4.32 x | 4.73 x | 1.72 x | 2.56 x |
| EV / Revenue | 2.03 x | 2.69 x | 4.58 x | 4.47 x | 1.57 x | 2.11 x |
| EV / EBITDA | 14.9 x | 149 x | 484 x | 85.3 x | 15.8 x | 15.1 x |
| EV / FCF | 62 x | -34.1 x | 72.5 x | 33.1 x | -19.5 x | -6.51 x |
| FCF Yield | 1.61% | -2.93% | 1.38% | 3.02% | -5.12% | -15.4% |
| Price to Book | 1.18 x | 1 x | 1.5 x | 1.17 x | 0.46 x | 0.82 x |
| Nbr of stocks (in thousands) | 72,302 | 74,419 | 85,364 | 89,785 | 97,490 | 1,11,225 |
| Reference price 2 | 1,080 | 872.0 | 1,520 | 1,640 | 621.0 | 812.0 |
| Announcement Date | 20/03/19 | 30/03/20 | 22/03/21 | 22/03/22 | 22/03/23 | 21/03/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 44,762 | 31,659 | 30,057 | 31,161 | 35,219 | 35,232 |
| EBITDA 1 | 6,090 | 573.1 | 284 | 1,634 | 3,502 | 4,932 |
| EBIT 1 | 4,885 | -1,058 | -1,420 | 95.11 | 2,169 | 3,655 |
| Operating Margin | 10.91% | -3.34% | -4.72% | 0.31% | 6.16% | 10.37% |
| Earnings before Tax (EBT) 1 | 7,035 | -5,642 | 8,414 | 15,659 | 9,133 | -21,266 |
| Net income 1 | 6,377 | -4,870 | 8,305 | 10,089 | 13,704 | -24,059 |
| Net margin | 14.25% | -15.38% | 27.63% | 32.38% | 38.91% | -68.29% |
| EPS 2 | 81.00 | -66.64 | 99.30 | 112.4 | 141.6 | -229.5 |
| Free Cash Flow 1 | 1,465 | -2,499 | 1,899 | 4,208 | -2,838 | -11,447 |
| FCF margin | 3.27% | -7.89% | 6.32% | 13.51% | -8.06% | -32.49% |
| FCF Conversion (EBITDA) | 24.05% | - | 668.63% | 257.62% | - | - |
| FCF Conversion (Net income) | 22.97% | - | 22.87% | 41.71% | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 20/03/19 | 30/03/20 | 22/03/21 | 22/03/22 | 22/03/23 | 21/03/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 12,752 | 20,358 | 7,848 | - | - | - |
| Net Cash position 1 | - | - | - | 7,850 | 5,152 | 15,820 |
| Leverage (Debt/EBITDA) | 2.094 x | 35.52 x | 27.63 x | - | - | - |
| Free Cash Flow 1 | 1,465 | -2,499 | 1,899 | 4,208 | -2,838 | -11,447 |
| ROE (net income / shareholders' equity) | 9.89% | -8.01% | 9.54% | 9.32% | 10.3% | -14.9% |
| ROA (Net income/ Total Assets) | 3.25% | -0.64% | -0.81% | 0.04% | 0.86% | 1.1% |
| Assets 1 | 1,96,223 | 7,60,180 | -10,28,103 | 2,30,87,631 | 15,98,298 | -21,95,527 |
| Book Value Per Share 2 | 917.0 | 874.0 | 1,011 | 1,399 | 1,348 | 996.0 |
| Cash Flow per Share 2 | 157.0 | 55.00 | 96.70 | 251.0 | 42.80 | 246.0 |
| Capex 1 | 3,210 | 2,883 | 753 | 943 | 1,791 | 1,197 |
| Capex / Sales | 7.17% | 9.11% | 2.5% | 3.03% | 5.09% | 3.4% |
| Announcement Date | 20/03/19 | 30/03/20 | 22/03/21 | 22/03/22 | 22/03/23 | 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. | |
|---|---|---|
| -9.98% | 63.71M | |
| +17.77% | 111B | |
| +0.45% | 30.88B | |
| +11.03% | 22.1B | |
| -10.35% | 19.14B | |
| -9.91% | 16.89B | |
| +18.00% | 16.65B | |
| -3.96% | 12.35B | |
| +3.33% | 11.26B | |
| -1.04% | 8.3B |
- Stock Market
- Equities
- A036090 Stock
- Financials WIZIT Co., Ltd.