KOREA CIRCUIT CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 16,370 KRW | -0.37% |
|
+1.49% | -18.11% |
| 01-24 | Amber Enterprises, Korea Circuit Tie Up for PCB Production in India | MT |
| 2023 | Korea Circuit Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 297,530 | 380,817 | 770,595 | 310,040 | 499,460 | 411,596 | - | - |
| Enterprise Value (EV) 2 | 211.6 | 291.6 | 632.9 | 363.5 | 499.5 | 737.6 | 790.6 | 411.6 |
| P/E ratio | 478 x | 35.3 x | 15.2 x | 4.92 x | - | 7.08 x | 4.57 x | 2.08 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.55 x | 0.42 x | 0.54 x | 0.19 x | 0.37 x | 0.27 x | 0.25 x | 0.23 x |
| EV / Revenue | 0.39 x | 0.32 x | 0.44 x | 0.23 x | 0.37 x | 0.48 x | 0.48 x | 0.23 x |
| EV / EBITDA | 5.71 x | 6.99 x | 5.23 x | 2.36 x | - | 5.95 x | 4.57 x | 2.14 x |
| EV / FCF | 4.78 x | -39.2 x | 38.6 x | -3.72 x | - | 12.7 x | 8.46 x | 2.31 x |
| FCF Yield | 20.9% | -2.55% | 2.59% | -26.9% | - | 7.86% | 11.8% | 43.2% |
| Price to Book | 0.85 x | 1.03 x | 2.1 x | 0.69 x | - | 0.92 x | 0.78 x | 0.56 x |
| Nbr of stocks (in thousands) | 27,369 | 27,369 | 27,369 | 27,369 | 27,369 | 27,369 | - | - |
| Reference price 3 | 11,950 | 14,900 | 31,200 | 12,000 | 19,990 | 16,370 | 16,370 | 16,370 |
| Announcement Date | 21/02/20 | 26/02/21 | 25/02/22 | 10/03/23 | 31/01/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 543.4 | 902.1 | 1,424 | 1,597 | 1,332 | 1,545 | 1,650 | 1,805 |
| EBITDA 1 | 37.05 | 41.71 | 120.9 | 154 | - | 124 | 173 | 192 |
| EBIT 1 | 13.86 | 13.4 | 85.11 | 100.3 | -32.01 | 43 | 92 | 141 |
| Operating Margin | 2.55% | 1.49% | 5.98% | 6.28% | -2.4% | 2.78% | 5.57% | 7.81% |
| Earnings before Tax (EBT) 1 | 7.827 | 3.383 | 89.48 | 99.53 | -26.45 | 39 | 89.5 | 134 |
| Net income 1 | 0.6883 | 11.57 | 56.2 | 83.84 | -25.11 | 42 | 74.5 | 143 |
| Net margin | 0.13% | 1.28% | 3.95% | 5.25% | -1.88% | 2.72% | 4.51% | 7.92% |
| EPS 2 | 25.00 | 422.0 | 2,053 | 2,438 | - | 2,311 | 3,584 | 7,857 |
| Free Cash Flow 3 | 44,267 | -7,447 | 16,396 | -97,829 | - | 58,000 | 93,500 | 178,000 |
| FCF margin | 8,145.97% | -825.48% | 1,151.3% | -6,126.25% | - | 3,754.05% | 5,664.95% | 9,861.5% |
| FCF Conversion (EBITDA) | 119,482.62% | - | 13,560.9% | - | - | 46,774.19% | 54,046.24% | 92,708.33% |
| FCF Conversion (Net income) | 6,431,744.94% | - | 29,176.1% | - | - | 138,095.24% | 125,503.36% | 124,475.52% |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 21/02/20 | 26/02/21 | 25/02/22 | 10/03/23 | 31/01/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 405.9 | 415.4 | 410.8 | 397.4 | 434.2 | 354.4 | 336.7 | 332.8 | 350.3 | 373 | 372 | 419 | 380 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 35.84 | 41.41 | 31.17 | 33.09 | 39.76 | -3.764 | -14.64 | -7.485 | -1.073 | 1 | 3 | 26 | 15 |
| Operating Margin | 8.83% | 9.97% | 7.59% | 8.32% | 9.16% | -1.06% | -4.35% | -2.25% | -0.31% | 0.27% | 0.81% | 6.21% | 3.95% |
| Earnings before Tax (EBT) | 40.27 | 38.98 | 33.83 | 33.4 | 47.19 | -14.88 | -12.82 | 2.697 | 4.27 | - | - | - | - |
| Net income | 23.12 | - | 20.31 | - | - | - | - | - | -2.314 | - | - | - | - |
| Net margin | 5.7% | - | 4.94% | - | - | - | - | - | -0.66% | - | - | - | - |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 15/11/21 | 25/02/22 | 16/05/22 | 16/08/22 | 14/11/22 | 10/03/23 | 15/05/23 | 14/08/23 | 14/11/23 | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 53.5 | - | 326 | 379 | - |
| Net Cash position 1 | 85.9 | 89.2 | 138 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | 0.3472 x | - | 2.629 x | 2.191 x | - |
| Free Cash Flow 2 | 44,267 | -7,447 | 16,396 | -97,829 | - | 58,000 | 93,500 | 178,000 |
| ROE (net income / shareholders' equity) | 0.55% | 3.39% | 11.9% | 15.5% | -3.43% | 11.9% | 16.4% | 26.4% |
| ROA (Net income/ Total Assets) | 0.43% | 1.65% | 5.66% | 5.82% | - | 4.2% | 6.5% | 10.3% |
| Assets 1 | 158.5 | 701.2 | 993.2 | 1,440 | - | 1,000 | 1,146 | 1,388 |
| Book Value Per Share 3 | 14,100 | 14,521 | 14,860 | 17,437 | - | 17,779 | 21,101 | 29,032 |
| Cash Flow per Share 3 | 1,715 | 798.0 | 2,830 | 6,460 | - | 5,866 | 6,764 | - |
| Capex 1 | 2.94 | 26.3 | 50.4 | 250 | - | 30 | 58.5 | - |
| Capex / Sales | 0.54% | 2.91% | 3.54% | 15.68% | - | 1.94% | 3.54% | - |
| Announcement Date | 21/02/20 | 26/02/21 | 25/02/22 | 10/03/23 | 31/01/24 | - | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
16,370
KRW
Average target price
19,500
KRW
Spread / Average Target
+19.12%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -18.11% | 301M | |
| +7.88% | 53.69B | |
| -17.99% | 14.79B | |
| +13.73% | 11.02B | |
| +7.95% | 8.92B | |
| +21.86% | 8.7B | |
| +41.91% | 8.31B | |
| -10.55% | 8.12B | |
| -11.91% | 6.93B | |
| -12.27% | 6.92B |
- Stock Market
- Equities
- A007810 Stock
- Financials Korea Circuit Co., Ltd.
