Financials Jeju Semiconductor Corp.

Equities

A080220

KR7080220007

Semiconductors

End-of-day quote Korea S.E. 23:00:00 13/05/2024 BST 5-day change 1st Jan Change
22,900 KRW +2.92% Intraday chart for Jeju Semiconductor Corp. -0.87% +67.15%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 102,890 116,725 117,710 216,795 119,404 456,938
Enterprise Value (EV) 1 154,915 157,778 119,987 216,324 121,079 459,144
P/E ratio 9.4 x -24.4 x 14.8 x 17.7 x 5.07 x 28.2 x
Yield - - - - - -
Capitalization / Revenue 0.71 x 1.07 x 0.93 x 1.12 x 0.68 x 3.13 x
EV / Revenue 1.07 x 1.45 x 0.95 x 1.12 x 0.69 x 3.15 x
EV / EBITDA 9.45 x 21.4 x 14.9 x 8.84 x 3.73 x 21.3 x
EV / FCF -4.95 x 245 x 3.29 x -59.1 x -10.8 x -84 x
FCF Yield -20.2% 0.41% 30.4% -1.69% -9.25% -1.19%
Price to Book 1.36 x 1.71 x 1.29 x 1.87 x 0.85 x 2.9 x
Nbr of stocks (in thousands) 28,541 28,263 31,431 33,353 33,353 33,353
Reference price 2 3,605 4,130 3,745 6,500 3,580 13,700
Announcement Date 19/03/19 22/03/21 22/03/21 24/03/22 21/03/23 20/03/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 144,450 109,091 126,953 193,315 175,024 145,900
EBITDA 1 16,400 7,375 8,051 24,466 32,491 21,548
EBIT 1 15,392 5,667 5,003 20,408 28,216 17,838
Operating Margin 10.66% 5.2% 3.94% 10.56% 16.12% 12.23%
Earnings before Tax (EBT) 1 11,194 -3,242 12,081 18,237 32,896 22,007
Net income 1 10,653 -4,768 10,282 12,572 24,332 16,725
Net margin 7.37% -4.37% 8.1% 6.5% 13.9% 11.46%
EPS 2 383.5 -169.0 253.0 368.0 706.0 485.6
Free Cash Flow 1 -31,308 644.7 36,478 -3,660 -11,200 -5,466
FCF margin -21.67% 0.59% 28.73% -1.89% -6.4% -3.75%
FCF Conversion (EBITDA) - 8.74% 453.07% - - -
FCF Conversion (Net income) - - 354.77% - - -
Dividend per Share - - - - - -
Announcement Date 19/03/19 22/03/21 22/03/21 24/03/22 21/03/23 20/03/24
1KRW in Million2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 52,025 41,053 2,277 - 1,675 2,206
Net Cash position 1 - - - 471 - -
Leverage (Debt/EBITDA) 3.172 x 5.567 x 0.2828 x - 0.0516 x 0.1024 x
Free Cash Flow 1 -31,308 645 36,478 -3,660 -11,200 -5,466
ROE (net income / shareholders' equity) 16.8% -6.67% 13.7% 12.2% 19% 10.9%
ROA (Net income/ Total Assets) 7.65% 2.23% 1.98% 7.86% 10.3% 5.95%
Assets 1 139,241 -213,950 519,984 160,016 237,284 281,034
Book Value Per Share 2 2,652 2,422 2,901 3,477 4,234 4,717
Cash Flow per Share 2 115.0 480.0 772.0 512.0 370.0 393.0
Capex 1 2,146 2,594 4,469 3,325 867 1,865
Capex / Sales 1.49% 2.38% 3.52% 1.72% 0.5% 1.28%
Announcement Date 19/03/19 22/03/21 22/03/21 24/03/22 21/03/23 20/03/24
1KRW in Million2KRW
Estimates
  1. Stock Market
  2. Equities
  3. A080220 Stock
  4. Financials Jeju Semiconductor Corp.