E-FUTURE.CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,030 KRW | +1.00% |
|
-0.40% | -5.27% |
| 04-04 | Tranche Update on e-future.Co.,Ltd.'s Equity Buyback Plan announced on October 4, 2022. | CI |
| 04-04 | Tranche Update on e-future.Co.,Ltd.'s Equity Buyback Plan announced on October 4, 2022. | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 17,408 | 29,197 | 42,184 | 38,362 | 24,091 | 22,630 |
| Enterprise Value (EV) 1 | 11,896 | 22,061 | 34,407 | 27,017 | 12,783 | 13,068 |
| P/E ratio | 51 x | 16.7 x | 75.2 x | 21.4 x | 8.31 x | 15.8 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 1.77 x | 2.73 x | 3.93 x | 3.54 x | 2.17 x | 2.16 x |
| EV / Revenue | 1.21 x | 2.06 x | 3.2 x | 2.49 x | 1.15 x | 1.24 x |
| EV / EBITDA | 8.47 x | 10.2 x | 14.9 x | 11.6 x | 5.08 x | 7.58 x |
| EV / FCF | 14.1 x | 14 x | 47.9 x | 9.02 x | -56.4 x | -24.9 x |
| FCF Yield | 7.1% | 7.13% | 2.09% | 11.1% | -1.77% | -4.02% |
| Price to Book | 1.01 x | 1.55 x | 2.2 x | 1.83 x | 1.08 x | 0.97 x |
| Nbr of stocks (in thousands) | 4,605 | 4,605 | 4,605 | 4,605 | 4,264 | 4,262 |
| Reference price 2 | 3,780 | 6,340 | 9,160 | 8,330 | 5,650 | 5,310 |
| Announcement Date | 01/03/19 | 29/02/20 | 01/03/21 | 01/03/22 | 01/03/23 | 29/02/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 9,829 | 10,687 | 10,738 | 10,846 | 11,105 | 10,499 |
| EBITDA 1 | 1,404 | 2,165 | 2,306 | 2,332 | 2,515 | 1,724 |
| EBIT 1 | 291.7 | 955 | 953.3 | 1,367 | 1,824 | 1,001 |
| Operating Margin | 2.97% | 8.94% | 8.88% | 12.6% | 16.43% | 9.53% |
| Earnings before Tax (EBT) 1 | 335.6 | 1,209 | 695.8 | 1,702 | 2,085 | 1,478 |
| Net income 1 | 333.2 | 1,713 | 536.9 | 1,700 | 2,859 | 1,383 |
| Net margin | 3.39% | 16.03% | 5% | 15.68% | 25.75% | 13.17% |
| EPS 2 | 74.05 | 380.7 | 121.9 | 390.1 | 680.0 | 336.8 |
| Free Cash Flow 1 | 845 | 1,572 | 718.3 | 2,995 | -226.5 | -525.5 |
| FCF margin | 8.6% | 14.71% | 6.69% | 27.62% | -2.04% | -5% |
| FCF Conversion (EBITDA) | 60.19% | 72.62% | 31.15% | 128.42% | - | - |
| FCF Conversion (Net income) | 253.58% | 91.75% | 133.79% | 176.15% | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 01/03/19 | 29/02/20 | 01/03/21 | 01/03/22 | 01/03/23 | 29/02/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 5,512 | 7,136 | 7,778 | 11,345 | 11,307 | 9,561 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 845 | 1,572 | 718 | 2,995 | -227 | -525 |
| ROE (net income / shareholders' equity) | 2% | 9.72% | 2.94% | 9.03% | 13.9% | 6.39% |
| ROA (Net income/ Total Assets) | 0.91% | 2.73% | 2.66% | 3.85% | 4.84% | 2.47% |
| Assets 1 | 36,753 | 62,659 | 20,174 | 44,203 | 59,124 | 55,908 |
| Book Value Per Share 2 | 3,749 | 4,087 | 4,155 | 4,554 | 5,208 | 5,461 |
| Cash Flow per Share 2 | 1,092 | 1,403 | 1,791 | 2,538 | 2,045 | 1,205 |
| Capex 1 | 6.38 | 20.6 | 25 | 11.9 | 1,149 | 1,434 |
| Capex / Sales | 0.06% | 0.19% | 0.23% | 0.11% | 10.35% | 13.65% |
| Announcement Date | 01/03/19 | 29/02/20 | 01/03/21 | 01/03/22 | 01/03/23 | 29/02/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -5.27% | 13.97M | |
| +41.90% | 3.62B | |
| +20.26% | 2.91B | |
| +14.40% | 2.65B | |
| -14.07% | 2.33B | |
| -17.02% | 2.14B | |
| +4.75% | 1.97B | |
| -19.06% | 1.72B | |
| +8.12% | 1.48B | |
| -5.38% | 1.02B |
- Stock Market
- Equities
- A134060 Stock
- Financials e-future.Co.,Ltd.