COM2US HOLDINGS CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 30,000 KRW | -0.33% |
|
-1.80% | -18.92% |
| 02-15 | Com2uS Holdings Corporation Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 | CI |
| 2023 | ME2ON, Com2uS Tie Up for Blockchain Gaming Collaboration | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 194,559 | 237,056 | 1,528,003 | 255,066 | 243,584 | 197,500 | - |
| Enterprise Value (EV) 2 | 277.6 | 335.6 | 1,648 | 357.3 | 243.6 | 361 | 354.2 |
| P/E ratio | 15 x | 11.7 x | 52 x | -4.64 x | -26.1 x | -43.2 x | 183 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 1.63 x | 1.79 x | 10.5 x | 2.19 x | 1.71 x | 1.11 x | 1.02 x |
| EV / Revenue | 2.32 x | 2.53 x | 11.4 x | 3.07 x | 1.71 x | 2.03 x | 1.84 x |
| EV / EBITDA | -35.3 x | 11.4 x | 38.5 x | -17.1 x | 107 x | 21 x | 13.8 x |
| EV / FCF | -18.1 x | 25.6 x | 38.1 x | -46.6 x | - | 69.4 x | 26.6 x |
| FCF Yield | -5.53% | 3.9% | 2.62% | -2.15% | - | 1.44% | 3.75% |
| Price to Book | 0.77 x | 0.86 x | 4.27 x | 0.85 x | - | 0.7 x | 0.7 x |
| Nbr of stocks (in thousands) | 6,432 | 6,433 | 6,434 | 6,582 | 6,583 | 6,583 | - |
| Reference price 3 | 30,250 | 36,850 | 237,500 | 38,750 | 37,000 | 30,000 | 30,000 |
| Announcement Date | 12/02/20 | 09/02/21 | 10/02/22 | 10/02/23 | 15/02/24 | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 119.7 | 132.8 | 145 | 116.2 | 142.3 | 178.1 | 192.9 |
| EBITDA 1 | -7.873 | 29.42 | 42.85 | -20.89 | 2.286 | 17.2 | 25.7 |
| EBIT 1 | -17.15 | 22.63 | 44.49 | -26.43 | -14.03 | 9.8 | 17.6 |
| Operating Margin | -14.32% | 17.05% | 30.68% | -22.74% | -9.86% | 5.5% | 9.12% |
| Earnings before Tax (EBT) 1 | 13.95 | 18.25 | 38.08 | -67.28 | -25.63 | -6 | 1.4 |
| Net income 1 | 10.61 | 15.09 | 30.49 | -54.99 | -12.35 | -4.6 | 1.1 |
| Net margin | 8.86% | 11.36% | 21.02% | -47.31% | -8.67% | -2.58% | 0.57% |
| EPS 2 | 2,021 | 3,145 | 4,566 | -8,357 | -1,419 | -695.0 | 164.0 |
| Free Cash Flow 3 | -15,339 | 13,099 | 43,254 | -7,667 | - | 5,200 | 13,300 |
| FCF margin | -12,814.11% | 9,866.29% | 29,821.86% | -6,596.8% | - | 2,919.71% | 6,894.76% |
| FCF Conversion (EBITDA) | - | 44,526.41% | 100,935.5% | - | - | 30,232.56% | 51,750.97% |
| FCF Conversion (Net income) | - | 86,815.87% | 141,842.72% | - | - | - | 1,209,090.91% |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 12/02/20 | 09/02/21 | 10/02/22 | 10/02/23 | 15/02/24 | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 45.9 | 37.46 | 24.06 | 28.86 | 32.16 | 31.16 | 36.4 | 32.32 | 49.5 | 21.38 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 21.6 | 11.56 | -3.22 | -1.622 | -0.642 | -20.95 | 7.113 | -12.41 | 4.977 | -16.45 |
| Operating Margin | 47.07% | 30.87% | -13.38% | -5.62% | -2% | -67.22% | 19.54% | -38.4% | 10.06% | -76.97% |
| Earnings before Tax (EBT) 1 | 20.76 | 7.217 | -4.835 | -29.83 | -3.428 | -29.19 | 5.863 | -16.02 | 1.94 | -20.14 |
| Net income 1 | 17.16 | 4.994 | -4.248 | -19.53 | -6.35 | -24.87 | 4.893 | -15.38 | 2.235 | -6.705 |
| Net margin | 37.4% | 13.33% | -17.66% | -67.67% | -19.75% | -79.81% | 13.44% | -47.58% | 4.52% | -31.36% |
| EPS | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/11/21 | 10/02/22 | 13/05/22 | 11/08/22 | 11/11/22 | 10/02/23 | 11/05/23 | 03/08/23 | 08/11/23 | 15/02/24 |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | 83.1 | 98.5 | 120 | 102 | - | 164 | 157 |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | -10.55 x | 3.349 x | 2.803 x | -4.894 x | - | 9.506 x | 6.097 x |
| Free Cash Flow 2 | -15,339 | 13,099 | 43,254 | -7,667 | - | 5,200 | 13,300 |
| ROE (net income / shareholders' equity) | 5.38% | 7.68% | 9.66% | -16.5% | - | -1.6% | 0.4% |
| ROA (Net income/ Total Assets) | 3.44% | 4.86% | 3.09% | -9.4% | - | -0.8% | 0.2% |
| Assets 1 | 308.4 | 310.4 | 986.3 | 585 | - | 575 | 550 |
| Book Value Per Share 3 | 39,066 | 42,823 | 55,632 | 45,703 | - | 42,572 | 42,736 |
| Cash Flow per Share | -2,024 | 2,125 | 51.00 | -899.0 | - | - | - |
| Capex 1 | 2.24 | 0.57 | 0.94 | 1.75 | - | 6 | 6 |
| Capex / Sales | 1.87% | 0.43% | 0.65% | 1.51% | - | 3.37% | 3.11% |
| Announcement Date | 12/02/20 | 09/02/21 | 10/02/22 | 10/02/23 | 15/02/24 | - | - |
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
HOLD
Number of Analysts
1
Last Close Price
30,000
KRW
Average target price
27,000
KRW
Spread / Average Target
-10.00%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -18.92% | 143M | |
| -6.35% | 24.7B | |
| +24.30% | 23.92B | |
| +9.49% | 2.62B | |
| -18.22% | 1.96B | |
| +89.81% | 1.87B | |
| -52.04% | 1.47B | |
| +16.47% | 1.47B | |
| -15.67% | 1.29B | |
| -0.61% | 1.24B |
- Stock Market
- Equities
- A063080 Stock
- Financials Com2uS Holdings Corporation
