WOOSHIN SYSTEMS CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8,250 KRW | -0.36% |
|
-1.55% | -6.67% |
Valuation
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 83,087 | 51,276 | 1,37,448 | 1,28,274 | - | - |
| Enterprise Value (EV) 2 | 83.09 | 51.28 | 137.4 | 231.3 | 90.77 | 142.3 |
| P/E ratio | - | 18.7 x | - | 5.4 x | 4.57 x | 4.04 x |
| Yield | - | - | - | 0.48% | 0.48% | 0.61% |
| Capitalization / Revenue | 0.28 x | - | 0.56 x | 0.22 x | 0.27 x | 0.25 x |
| EV / Revenue | 0.28 x | - | 0.56 x | 0.4 x | 0.19 x | 0.28 x |
| EV / EBITDA | - | - | - | 5.1 x | 1.68 x | 2.45 x |
| EV / FCF | - | - | - | -8.26 x | 3.32 x | 4.74 x |
| FCF Yield | - | - | - | -12.1% | 30.1% | 21.1% |
| Price to Book | - | - | - | 1.21 x | 0.95 x | 0.81 x |
| Nbr of stocks (in thousands) | 16,651 | 16,024 | 15,548 | 15,548 | - | - |
| Reference price 3 | 4,990 | 3,200 | 8,840 | 8,250 | 8,250 | 8,250 |
| Announcement Date | 03/02/20 | 23/03/23 | 22/02/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | 300.4 | - | 243.7 | 571.5 | 480.7 | 511.5 |
| EBITDA 1 | - | - | - | 45.33 | 54 | 58 |
| EBIT 1 | 1.34 | - | 12.79 | 35.1 | 43.7 | 45.2 |
| Operating Margin | 0.45% | - | 5.25% | 6.14% | 9.09% | 8.84% |
| Earnings before Tax (EBT) 1 | - | - | - | 34.27 | 39.73 | 43.5 |
| Net income 1 | - | 2.769 | - | 26.03 | 31.4 | 34.5 |
| Net margin | - | - | - | 4.56% | 6.53% | 6.74% |
| EPS 2 | - | 171.0 | - | 1,527 | 1,807 | 2,044 |
| Free Cash Flow 3 | - | - | - | -28,000 | 27,333 | 30,000 |
| FCF margin | - | - | - | -4,899.39% | 5,685.86% | 5,865.1% |
| FCF Conversion (EBITDA) | - | - | - | - | 50,617.28% | 51,724.14% |
| FCF Conversion (Net income) | - | - | - | - | 87,048.83% | 86,956.52% |
| Dividend per Share 2 | - | - | - | 40.00 | 40.00 | 50.00 |
| Announcement Date | 03/02/20 | 23/03/23 | 22/02/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q3 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|
| Net sales 1 | - | 61.1 | 72.37 | 147.1 | 292.4 |
| EBITDA | - | - | - | - | - |
| EBIT 1 | - | 4 | 5.433 | 10.93 | 14.73 |
| Operating Margin | - | 6.55% | 7.51% | 7.43% | 5.04% |
| Earnings before Tax (EBT) 1 | - | 6.3 | 6.8 | 17.1 | 10.6 |
| Net income 1 | 7.026 | 4.9 | 2.45 | 9.95 | 11.3 |
| Net margin | - | 8.02% | 3.39% | 6.76% | 3.86% |
| EPS | 452.0 | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 14/11/23 | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 103 | - | 14 |
| Net Cash position 1 | - | - | - | - | 37.5 | - |
| Leverage (Debt/EBITDA) | - | - | - | 2.272 x | - | 0.2414 x |
| Free Cash Flow 2 | - | - | - | -28,000 | 27,333 | 30,000 |
| ROE (net income / shareholders' equity) | - | - | 8.74% | 23.8% | 23.4% | 21.1% |
| ROA (Net income/ Total Assets) | - | - | - | 6.9% | 7.98% | 7.05% |
| Assets 1 | - | - | - | 377.3 | 393.7 | 489.4 |
| Book Value Per Share 3 | - | - | - | 6,837 | 8,724 | 10,141 |
| Cash Flow per Share 3 | - | - | - | 2,037 | 2,110 | 2,571 |
| Capex 1 | - | - | - | 17 | 12 | 24.5 |
| Capex / Sales | - | - | - | 2.97% | 2.5% | 4.79% |
| Announcement Date | 03/02/20 | 23/03/23 | 22/02/24 | - | - | - |
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
4
Last Close Price
8,250
KRW
Average target price
13,125
KRW
Spread / Average Target
+59.09%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -6.67% | 94.01M | |
| +24.12% | 47.61B | |
| -7.67% | 22.54B | |
| +27.61% | 20.49B | |
| +36.72% | 17.99B | |
| -5.27% | 14.81B | |
| -17.12% | 13.66B | |
| -17.73% | 13.44B | |
| +31.30% | 11.71B | |
| +39.46% | 11.27B |
- Stock Market
- Equities
- A017370 Stock
- Financials Wooshin Systems Co., Ltd.