AURORA WORLD CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6,920 KRW | +1.62% |
|
-1.28% | -3.89% |
| 05-20 | Tranche Update on Aurora World Corporation's Equity Buyback Plan announced on April 5, 2024. | CI |
| 04-05 | Aurora World Corporation announces an Equity Buyback for 151,057 shares. | CI |
Valuation
| Fiscal Period: December | 2019 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 139,963 | 68,892 | - | - |
| Enterprise Value (EV) 2 | 140 | 382.6 | 395.2 | 402.7 |
| P/E ratio | 37.1 x | - | - | - |
| Yield | - | 2.17% | 2.17% | 2.46% |
| Capitalization / Revenue | - | 0.27 x | 0.25 x | 0.23 x |
| EV / Revenue | - | 1.49 x | 1.41 x | 1.33 x |
| EV / EBITDA | - | 9.74 x | 9.23 x | 8.37 x |
| EV / FCF | - | -15.7 x | -85.9 x | 503 x |
| FCF Yield | - | -6.38% | -1.16% | 0.2% |
| Price to Book | - | 0.49 x | 0.46 x | 0.42 x |
| Nbr of stocks (in thousands) | 10,254 | 10,028 | - | - |
| Reference price 3 | 13,650 | 6,920 | 6,920 | 6,920 |
| Announcement Date | 20/03/20 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | - | 256.8 | 280.7 | 302.5 |
| EBITDA 1 | - | 39.3 | 42.8 | 48.1 |
| EBIT 1 | - | 29.2 | 32.3 | 37.1 |
| Operating Margin | - | 11.37% | 11.51% | 12.26% |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income | 3.771 | - | - | - |
| Net margin | - | - | - | - |
| EPS | 368.0 | - | - | - |
| Free Cash Flow 2 | - | -24,400 | -4,600 | 800 |
| FCF margin | - | -9,501.56% | -1,638.76% | 264.46% |
| FCF Conversion (EBITDA) | - | - | - | 1,663.2% |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share 3 | - | 150.0 | 150.0 | 170.0 |
| Announcement Date | 20/03/20 | - | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|
| Net sales 1 | 60.8 | 63.1 | 65.3 | 67.6 |
| EBITDA | - | - | - | - |
| EBIT 1 | 6.9 | 8.2 | 9.4 | 4.6 |
| Operating Margin | 11.35% | 13% | 14.4% | 6.8% |
| 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 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt 1 | - | 314 | 326 | 334 |
| Net Cash position 1 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 7.982 x | 7.624 x | 6.94 x |
| Free Cash Flow 2 | - | -24,400 | -4,600 | 800 |
| ROE (net income / shareholders' equity) | - | 7.6% | 8.3% | 9.7% |
| ROA (Net income/ Total Assets) | - | 2% | 2.3% | 2.8% |
| Assets | - | - | - | - |
| Book Value Per Share 3 | - | 14,040 | 15,104 | 16,500 |
| Cash Flow per Share | - | - | - | - |
| Capex 1 | - | 35.3 | 21.2 | 20.1 |
| Capex / Sales | - | 13.75% | 7.55% | 6.64% |
| Announcement Date | 20/03/20 | - | - | - |
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
6,920
KRW
Average target price
12,000
KRW
Spread / Average Target
+73.41%
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -3.89% | 50.8M | |
| -4.38% | 213M | |
| -21.00% | 76.52M |
- Stock Market
- Equities
- A039830 Stock
- Financials Aurora World Corporation
