AUROS TECHNOLOGY, INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 24,550 KRW | -2.00% |
|
-15.64% | -16.07% |
| 01-29 | Tranche Update on AUROS Technology, Inc.'s Equity Buyback Plan announced on July 26, 2023. | CI |
| 01-29 | Tranche Update on AUROS Technology, Inc.'s Equity Buyback Plan announced on July 26, 2023. | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 293,403 | 122,661 | 271,093 | 227,533 | - | - |
| Enterprise Value (EV) 2 | 293.4 | 122.7 | 256.5 | 217.8 | 209.9 | 196.5 |
| P/E ratio | - | -41.3 x | 80.6 x | 30.6 x | 12.6 x | 9.73 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 7.42 x | - | 5.95 x | 4.15 x | 2.55 x | 2.24 x |
| EV / Revenue | 7.42 x | - | 5.63 x | 3.97 x | 2.35 x | 1.94 x |
| EV / EBITDA | - | - | 45.1 x | 27.2 x | 8.6 x | 5.87 x |
| EV / FCF | - | - | 75.6 x | -65.3 x | 17.8 x | 17.1 x |
| FCF Yield | - | - | 1.32% | -1.53% | 5.6% | 5.85% |
| Price to Book | - | - | 4.37 x | 3.49 x | 2.65 x | 2.23 x |
| Nbr of stocks (in thousands) | 9,344 | 9,257 | 9,268 | 9,268 | - | - |
| Reference price 3 | 31,400 | 13,250 | 29,250 | 24,550 | 24,550 | 24,550 |
| Announcement Date | 11/03/22 | 17/03/23 | 20/02/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 26.9 | 17.54 | 39.53 | - | 45.53 | 54.8 | 89.4 | 101.5 |
| EBITDA 1 | - | - | - | - | 5.686 | 8 | 24.4 | 33.5 |
| EBIT 1 | - | 1.766 | 1.937 | - | 2.37 | 5.3 | 21.7 | 30 |
| Operating Margin | - | 10.07% | 4.9% | - | 5.2% | 9.67% | 24.27% | 29.56% |
| Earnings before Tax (EBT) 1 | - | - | - | - | 3.284 | 5 | 20.17 | 29 |
| Net income 1 | 7.57 | - | - | -2.978 | 3.379 | 7 | 18.43 | 23.5 |
| Net margin | 28.14% | - | - | - | 7.42% | 12.77% | 20.62% | 23.15% |
| EPS 2 | - | - | - | -321.0 | 363.0 | 801.0 | 1,952 | 2,524 |
| Free Cash Flow 3 | - | - | - | - | 3,391 | -3,333 | 11,767 | 11,500 |
| FCF margin | - | - | - | - | 7,448.57% | -6,082.73% | 13,161.82% | 11,330.05% |
| FCF Conversion (EBITDA) | - | - | - | - | 59,645.03% | - | 48,224.04% | 34,328.36% |
| FCF Conversion (Net income) | - | - | - | - | 100,376.11% | - | 63,833.65% | 48,936.17% |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 03/04/20 | 19/03/21 | 11/03/22 | 17/03/23 | 20/02/24 | - | - | - |
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 | 3.813 | 10 | 17.5 | 24 |
| EBITDA | - | - | - | - |
| EBIT 1 | -5.987 | 1 | 4 | 6.5 |
| Operating Margin | -157.01% | 10% | 22.86% | 27.08% |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income 1 | -5.467 | - | 3.5 | 5.5 |
| Net margin | -143.36% | - | 20% | 22.92% |
| EPS | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 14/05/24 | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | - | - | 14.6 | 9.73 | 17.6 | 31 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 2 | - | - | - | - | 3,391 | -3,333 | 11,767 | 11,500 |
| ROE (net income / shareholders' equity) | - | - | - | - | 5.47% | 7.1% | 22.8% | 25.9% |
| ROA (Net income/ Total Assets) | - | - | - | - | 4.7% | 9.7% | 22.7% | 23.5% |
| Assets 1 | - | - | - | - | 71.96 | 72.16 | 81.2 | 100 |
| Book Value Per Share 3 | - | - | - | - | 6,699 | 7,040 | 9,264 | 11,003 |
| Cash Flow per Share 3 | - | - | - | - | 796.0 | 1,503 | - | - |
| Capex 1 | - | - | - | - | 4.02 | 4 | 5.93 | 9.5 |
| Capex / Sales | - | - | - | - | 8.83% | 7.3% | 6.64% | 9.36% |
| Announcement Date | 03/04/20 | 19/03/21 | 11/03/22 | 17/03/23 | 20/02/24 | - | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
24,550
KRW
Average target price
41,000
KRW
Spread / Average Target
+67.01%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -16.07% | 167M | |
| +36.29% | 183B | |
| +75.81% | 42.46B | |
| -16.25% | 28.19B | |
| +16.80% | 21.04B | |
| +2.89% | 11.74B | |
| -15.10% | 11.16B | |
| +139.38% | 10.44B | |
| +23.82% | 5.65B | |
| -21.13% | 4.74B |
- Stock Market
- Equities
- A322310 Stock
- Financials AUROS Technology, Inc.
