JI-TECH CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,935 KRW | -2.24% |
|
-1.99% | -2.96% |
| 05-09 | Tranche Update on JI-Tech Co., Ltd.'s Equity Buyback Plan announced on November 9, 2023. | CI |
| 05-09 | Tranche Update on JI-Tech Co., Ltd.'s Equity Buyback Plan announced on November 9, 2023. | CI |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Capitalization 1 | 82,372 | 132,942 | 126,175 | - |
| Enterprise Value (EV) 1 | 82,372 | 132,942 | 126,175 | 126,175 |
| P/E ratio | - | 35.6 x | 15.4 x | - |
| Yield | - | - | - | - |
| Capitalization / Revenue | 1.21 x | 3.03 x | 1.71 x | 1.47 x |
| EV / Revenue | 1.21 x | 3.03 x | 1.71 x | 1.47 x |
| EV / EBITDA | - | 20.4 x | 10.3 x | - |
| EV / FCF | - | -6.53 x | -7.99 x | - |
| FCF Yield | - | -15.3% | -12.5% | - |
| Price to Book | - | 2.05 x | 1.77 x | - |
| Nbr of stocks (in thousands) | 32,785 | 32,785 | 32,065 | - |
| Reference price 2 | 2,512 | 4,055 | 3,935 | 3,935 |
| Announcement Date | 21/02/23 | 29/02/24 | - | - |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales 1 | 20.5 | 68.28 | 43.86 | 73.99 | 85.7 |
| EBITDA 1 | - | - | 6.531 | 12.3 | - |
| EBIT 1 | - | 11.28 | 4.206 | 10.03 | - |
| Operating Margin | - | 16.51% | 9.59% | 13.56% | - |
| Earnings before Tax (EBT) 1 | - | - | 4.284 | 10.2 | - |
| Net income 1 | 4.739 | - | 3.762 | 8.36 | - |
| Net margin | 23.12% | - | 8.58% | 11.3% | - |
| EPS 2 | - | - | 114.0 | 255.0 | - |
| Free Cash Flow 3 | - | - | -20,367 | -15,800 | - |
| FCF margin | - | - | -46,434.58% | -21,354.24% | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 20/05/22 | 21/02/23 | 29/02/24 | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|
| Net sales 1 | 7.923 | 11.98 | 13.36 | 14.8 | 18.5 | 23.68 |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | - | 1.489 | 2.051 | 1.92 | 2.4 | 3.31 |
| Operating Margin | - | 12.43% | 15.35% | 12.97% | 12.97% | 13.98% |
| Earnings before Tax (EBT) | - | - | - | - | - | - |
| Net income 1 | - | 1.043 | 2.196 | 1.6 | 2.01 | 2.75 |
| Net margin | - | 8.71% | 16.43% | 10.81% | 10.86% | 11.61% |
| EPS | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 29/11/23 | 29/02/24 | 24/05/24 | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow 1 | - | - | -20,367 | -15,800 | - |
| ROE (net income / shareholders' equity) | - | - | 5.92% | 12.1% | - |
| ROA (Net income/ Total Assets) | - | - | 3.93% | 7.5% | - |
| Assets 2 | - | - | 95.74 | 111.5 | - |
| Book Value Per Share 3 | - | - | 1,976 | 2,227 | - |
| Cash Flow per Share | - | - | - | - | - |
| Capex 2 | - | - | 27.5 | 4.4 | - |
| Capex / Sales | - | - | 62.61% | 5.95% | - |
| Announcement Date | 20/05/22 | 21/02/23 | 29/02/24 | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -2.96% | 91.17M | |
| -0.52% | 98.24B | |
| -10.90% | 58.77B | |
| +63.33% | 45.23B | |
| +12.56% | 37.42B | |
| -1.62% | 30.46B | |
| +7.05% | 19.26B | |
| +11.98% | 16.67B | |
| +6.45% | 13.6B | |
| -6.76% | 12.73B |
- Stock Market
- Equities
- A417500 Stock
- Financials JI-Tech Co., Ltd.