ADTECHNOLOGY CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 38,900 KRW | -4.89% |
|
-3.35% | +20.43% |
| 2023 | Tranche Update on ADTechnology Co.,Ltd.'s Equity Buyback Plan announced on January 9, 2023. | CI |
| 2023 | Tranche Update on ADTechnology Co.,Ltd.'s Equity Buyback Plan announced on January 9, 2023. | CI |
Valuation
| Fiscal Period: December | 2019 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Capitalization 1 | 170,383 | 421,250 | 507,861 | - |
| Enterprise Value (EV) 2 | 143 | 421.3 | 429 | 407.2 |
| P/E ratio | - | -26.3 x | 306 x | 33.6 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | 0.75 x | - | 3.01 x | 2.32 x |
| EV / Revenue | 0.63 x | - | 2.54 x | 1.86 x |
| EV / EBITDA | 11.1 x | - | 47.1 x | 16.4 x |
| EV / FCF | 9.35 x | - | 49.3 x | 23 x |
| FCF Yield | 10.7% | - | 2.03% | 4.35% |
| Price to Book | 3.05 x | - | 3.51 x | 3.18 x |
| Nbr of stocks (in thousands) | 9,136 | 13,042 | 13,056 | - |
| Reference price 3 | 18,650 | 32,300 | 38,900 | 38,900 |
| Announcement Date | 31/01/20 | 20/03/24 | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net sales 1 | 225.8 | - | 168.9 | 218.7 |
| EBITDA 1 | 12.94 | - | 9.1 | 24.9 |
| EBIT 1 | 12.16 | - | 2.1 | 17.8 |
| Operating Margin | 5.38% | - | 1.24% | 8.14% |
| Earnings before Tax (EBT) 1 | - | - | 2.1 | 18.4 |
| Net income 1 | - | -16.03 | 1.7 | 15.6 |
| Net margin | - | - | 1.01% | 7.13% |
| EPS 2 | - | -1,228 | 127.0 | 1,158 |
| Free Cash Flow 3 | 15,301 | - | 8,700 | 17,700 |
| FCF margin | 6,776.02% | - | 5,150.98% | 8,093.28% |
| FCF Conversion (EBITDA) | 118,220.56% | - | 95,604.4% | 71,084.34% |
| FCF Conversion (Net income) | - | - | 511,764.71% | 113,461.54% |
| Dividend per Share 2 | - | - | - | - |
| Announcement Date | 31/01/20 | 20/03/24 | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|
| Net sales 1 | 44.2 | 39.6 | 37 | 48 |
| EBITDA | - | - | - | - |
| EBIT 1 | 0.7 | -1.3 | -1.1 | 3.8 |
| Operating Margin | 1.58% | -3.28% | -2.97% | 7.92% |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income | - | - | - | - |
| Net margin | - | - | - | - |
| EPS | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net Debt 1 | - | - | - | - |
| Net Cash position 1 | 27.3 | - | 78.9 | 101 |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow 2 | 15,301 | - | 8,700 | 17,700 |
| ROE (net income / shareholders' equity) | 15.3% | - | 1.2% | 9.9% |
| ROA (Net income/ Total Assets) | 8.56% | - | 0.5% | 4.3% |
| Assets 1 | - | - | 340 | 362.8 |
| Book Value Per Share 3 | 6,112 | - | 11,091 | 12,249 |
| Cash Flow per Share | 1,953 | - | - | - |
| Capex 1 | 0.23 | - | 6 | 9 |
| Capex / Sales | 0.1% | - | 3.55% | 4.12% |
| Announcement Date | 31/01/20 | 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
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
38,900
KRW
Average target price
52,100
KRW
Spread / Average Target
+33.93%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +20.43% | 372M | |
| +7.88% | 53.77B | |
| -17.94% | 14.8B | |
| +14.51% | 11.11B | |
| +8.24% | 8.95B | |
| +20.30% | 8.59B | |
| +45.30% | 8.51B | |
| -9.15% | 8.24B | |
| -14.14% | 6.78B | |
| -10.67% | 7.04B |
- Stock Market
- Equities
- A200710 Stock
- Financials ADTechnology Co.,Ltd.
