Stock A032190 DAOU DATA CORP.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Daou Data Corp.

Equities

A032190

KR7032190001

Investment Banking & Brokerage Services

End-of-day quote Korea S.E.
Other stock markets
 23:00:00 29/04/2024 BST 		5-day change 1st Jan Change
12,470 KRW +0.89% Intraday chart for Daou Data Corp. +6.49% -9.44%
2023 Daou Data Corp. Reports Earnings Results for the Full Year Ended December 31, 2022 CI
2021 Korea Information Certificate Authority, Inc. completed the acquisition of Mirae Technology Co., Ltd. from Daou Data Corp. and others. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 361,935 317,890 490,240 578,330 1,185,385 527,391
Enterprise Value (EV) 1 -5,217,233 -5,706,913 -17,893,183 -17,662,290 -13,820,376 637,938
P/E ratio 10.9 x 4.66 x 6.06 x 4.03 x 5.82 x 8.3 x
Yield 1.69% 2.17% 1.95% 1.99% 0.97% 1.82%
Capitalization / Revenue 0.14 x 0.1 x 0.09 x 0.09 x 0.12 x 0.05 x
EV / Revenue -2.07 x -1.75 x -3.24 x -2.68 x -1.42 x 0.06 x
EV / EBITDA -12.4 x -9.5 x -16.2 x -12.9 x -16.4 x 0.86 x
EV / FCF -2.08 x -15.3 x -5.08 x 272 x 24.4 x 1.78 x
FCF Yield -48% -6.52% -19.7% 0.37% 4.11% 56.1%
Price to Book 0.83 x 0.52 x 0.65 x 0.63 x 1.04 x 0.45 x
Nbr of stocks (in thousands) 38,300 38,300 38,300 38,300 38,300 38,300
Reference price 2 9,450 8,300 12,800 15,100 30,950 13,770
Announcement Date 21/03/19 19/03/20 22/03/21 22/03/22 22/03/23 21/03/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,525,298 3,261,976 5,525,667 6,580,054 9,747,211 10,334,025
EBITDA 1 422,146 601,038 1,101,677 1,372,946 843,655 739,579
EBIT 1 359,676 558,537 1,054,992 1,313,701 776,696 667,057
Operating Margin 14.24% 17.12% 19.09% 19.96% 7.97% 6.45%
Earnings before Tax (EBT) 1 349,615 546,270 1,032,433 1,325,224 780,364 650,252
Net income 1 33,061 68,249 96,114 146,992 203,727 63,570
Net margin 1.31% 2.09% 1.74% 2.23% 2.09% 0.62%
EPS 2 863.2 1,782 2,112 3,749 5,319 1,660
Free Cash Flow 1 2,506,549 371,974 3,520,319 -64,961 -567,347 357,613
FCF margin 99.26% 11.4% 63.71% -0.99% -5.82% 3.46%
FCF Conversion (EBITDA) 593.76% 61.89% 319.54% - - 48.35%
FCF Conversion (Net income) 7,581.55% 545.03% 3,662.65% - - 562.55%
Dividend per Share 2 160.0 180.0 250.0 300.0 300.0 250.0
Announcement Date 21/03/19 19/03/20 22/03/21 22/03/22 22/03/23 21/03/24
1KRW in Million2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - 110,547
Net Cash position 1 5,579,168 6,024,803 18,383,423 18,240,620 15,005,761 -
Leverage (Debt/EBITDA) - - - - - 0.1495 x
Free Cash Flow 1 2,506,549 371,974 3,520,319 -64,961 -567,347 357,613
ROE (net income / shareholders' equity) 10% 15.3% 21.6% 22% 14.2% 7.94%
ROA (Net income/ Total Assets) 1.35% 1.55% 2.05% 1.91% 1% 0.8%
Assets 1 2,451,155 4,397,757 4,680,036 7,698,327 20,330,031 7,915,592
Book Value Per Share 2 11,368 15,886 19,566 24,053 29,654 30,801
Cash Flow per Share 2 14,260 10,285 33,801 38,191 42,831 9,823
Capex 1 91,455 188,947 230,478 37,789 68,475 85,351
Capex / Sales 3.62% 5.79% 4.17% 0.57% 0.7% 0.83%
Announcement Date 21/03/19 19/03/20 22/03/21 22/03/22 22/03/23 21/03/24
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Investment Banking & Brokerage Services

1st Jan change Capi.
DAOU DATA CORP. Stock Daou Data Corp.
-9.44% 345M
MORGAN STANLEY Stock Morgan Stanley
-1.83% 149B
THE GOLDMAN SACHS GROUP, INC. Stock The Goldman Sachs Group, Inc.
+10.67% 146B
CHARLES SCHWAB Stock Charles Schwab
+8.39% 136B
CITIGROUP INC. Stock Citigroup Inc.
+19.27% 117B
CITIC SECURITIES COMPANY LIMITED Stock CITIC Securities Company Limited
-6.68% 36.24B
RAYMOND JAMES FINANCIAL, INC. Stock Raymond James Financial, Inc.
+9.91% 25.4B
CSC FINANCIAL CO., LTD. Stock CSC Financial Co., Ltd.
-9.13% 21B
LPL FINANCIAL HOLDINGS INC. Stock LPL Financial Holdings Inc.
+16.64% 19.83B
NOMURA HOLDINGS, INC. Stock Nomura Holdings, Inc.
+37.43% 16.18B
Other Investment Banking & Brokerage Services
  1. Stock Market
  2. Equities
  3. A032190 Stock
  4. Financials Daou Data Corp.