Financials FADU Inc.

Equities

End-of-day quote Korea S.E. Other stock markets 23:00:00 02/06/2024 BST			5-day change	1st Jan Change
17,680 ^KRW	+0.11%		-1.61%	-24.28%

2023	FADU Inc.(KOSDAQ:A440110) added to S&P Global BMI Index	CI
2023	EEUM,INC announced that it expects to receive KRW 5.396373049 billion in funding from FADU Inc.	CI

Fiscal Period: December	2023	2024	2025	2026
Capitalization ¹	1,138,383	867,938	-	-
Enterprise Value (EV) ²	1,030	839.3	889.2	946.9
P/E ratio	-	-	-	-
Yield	-	-	-	0.11%
Capitalization / Revenue	50.7 x	25.4 x	6.51 x	2.99 x
EV / Revenue	45.8 x	24.6 x	6.67 x	3.26 x
EV / EBITDA	-20.7 x	-55.4 x	49.5 x	6.29 x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Price to Book	5.62 x	5.21 x	5.07 x	4.15 x
Nbr of stocks (in thousands)	48,753	49,092	-	-
Reference price ³	23,350	17,680	17,680	17,680
Announcement Date	14/02/24	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Fiscal Period: December	2022	2023	2024	2025	2026
Net sales ¹	-	22.47	34.11	133.3	290.3
EBITDA ¹	-	-49.68	-15.15	17.97	150.5
EBIT ¹	-	-56.85	-26.77	3.407	45.84
Operating Margin	-	-252.99%	-78.49%	2.55%	15.79%
Earnings before Tax (EBT)	-	-	-	-	-
Net income	-227.5	-	-	-	-
Net margin	-	-	-	-	-
EPS	-17,906	-	-	-	-
Free Cash Flow	-	-	-	-	-
FCF margin	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-
Dividend per Share ²	-	-	-	-	20.00
Announcement Date	12/04/23	14/02/24	-	-	-

¹KRW in Billions²KRW

Estimates

Fiscal Period: December	2022	2023	2024	2025	2026
Net Debt ¹	-	-	-	21.2	79
Net Cash position ¹	-	108	28.6	-	-
Leverage (Debt/EBITDA)	-	-	-	1.182 x	0.525 x
Free Cash Flow	-	-	-	-	-
ROE (net income / shareholders' equity)	-	-47.7%	-10.6%	2.96%	20.4%
ROA (Net income/ Total Assets)	-	-	-	-	-
Assets	-	-	-	-	-
Book Value Per Share ²	-	4,157	3,394	3,486	4,259
Cash Flow per Share	-	-	-	-	-
Capex	-	-	-	-	-
Capex / Sales	-	-	-	-	-
Announcement Date	12/04/23	14/02/24	-	-	-

¹KRW in Billions²KRW

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

HOLD

Number of Analysts

Last Close Price

17,680 KRW

Average target price

19,000 KRW

Spread / Average Target

+7.47%

	1st Jan change	Capi.
FADU INC.	-24.28%	627M
NVIDIA CORPORATION	+128.41%	2,694B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	+42.66%	655B
BROADCOM INC.	+17.21%	616B
AMD (ADVANCED MICRO DEVICES)	+9.76%	270B
QUALCOMM, INC.	+40.52%	228B
TEXAS INSTRUMENTS INCORPORATED	+12.82%	178B
MICRON TECHNOLOGY, INC.	+48.08%	138B
INTEL CORPORATION	-40.05%	131B
ARM HOLDINGS PLC	+65.04%	125B