Stock A071280 RORZE SYSTEMS CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Rorze Systems Corporation

Equities

A071280

KR7071280002

Semiconductor Equipment & Testing

End-of-day quote Korea S.E.
Other stock markets
 23:00:00 13/05/2024 BST 		5-day change 1st Jan Change
11,390 KRW +3.64% Intraday chart for Rorze Systems Corporation -1.13% +82.83%
2023 Rorze Systems Corporation Reports Earnings Results for the First Quarter Ended March 31, 2023 CI
2018 Rorze Systems Corporation's Equity Buyback announced on March 12, 2018 has expired. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 46,538 80,398 96,209 90,839 118,881 92,927
Enterprise Value (EV) 1 41,466 96,977 104,395 64,808 93,434 57,723
P/E ratio -34.4 x 67.4 x 11.5 x 9.61 x 5.87 x 10.5 x
Yield - - - 0.33% 0.63% 0.8%
Capitalization / Revenue 0.63 x 1.01 x 0.53 x 0.82 x 0.82 x 0.88 x
EV / Revenue 0.56 x 1.22 x 0.58 x 0.59 x 0.65 x 0.55 x
EV / EBITDA -3,138 x 17.1 x 8.79 x 3.97 x 3.2 x 3.93 x
EV / FCF -3.03 x -5.2 x 21.9 x 4.25 x -99.9 x 4.01 x
FCF Yield -33% -19.2% 4.57% 23.5% -1% 24.9%
Price to Book 0.72 x 1.23 x 1.31 x 1.09 x 1.14 x 0.83 x
Nbr of stocks (in thousands) 14,916 14,916 14,916 14,916 14,916 14,916
Reference price 2 3,120 5,390 6,450 6,090 7,970 6,230
Announcement Date 20/03/19 06/03/20 11/03/21 14/03/22 20/03/23 15/03/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 73,998 79,780 180,210 110,200 144,576 105,269
EBITDA 1 -13.21 5,660 11,874 16,310 29,228 14,670
EBIT 1 -1,102 4,265 9,263 13,318 26,436 11,926
Operating Margin -1.49% 5.35% 5.14% 12.09% 18.29% 11.33%
Earnings before Tax (EBT) 1 -1,827 3,941 10,148 11,812 25,891 11,678
Net income 1 -1,359 1,197 8,380 9,457 20,251 8,866
Net margin -1.84% 1.5% 4.65% 8.58% 14.01% 8.42%
EPS 2 -90.68 80.00 561.8 634.0 1,358 594.4
Free Cash Flow 1 -13,692 -18,656 4,766 15,249 -935.6 14,387
FCF margin -18.5% -23.38% 2.64% 13.84% -0.65% 13.67%
FCF Conversion (EBITDA) - - 40.14% 93.5% - 98.07%
FCF Conversion (Net income) - - 56.87% 161.25% - 162.26%
Dividend per Share - - - 20.00 50.00 50.00
Announcement Date 20/03/19 06/03/20 11/03/21 14/03/22 20/03/23 15/03/24
1KRW in Million2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 16,580 8,187 - - -
Net Cash position 1 5,072 - - 26,031 25,447 35,204
Leverage (Debt/EBITDA) - 2.929 x 0.6895 x - - -
Free Cash Flow 1 -13,692 -18,656 4,766 15,249 -936 14,387
ROE (net income / shareholders' equity) -2.06% 1.84% 12.1% 12% 21.5% 8.21%
ROA (Net income/ Total Assets) -0.77% 2.48% 4.85% 6.88% 12.8% 5.51%
Assets 1 177,137 48,171 172,630 137,513 157,691 160,905
Book Value Per Share 2 4,329 4,383 4,921 5,602 7,003 7,484
Cash Flow per Share 2 1,574 905.0 1,039 2,115 1,807 2,357
Capex 1 13,110 20,807 12,564 766 4,056 317
Capex / Sales 17.72% 26.08% 6.97% 0.7% 2.81% 0.3%
Announcement Date 20/03/19 06/03/20 11/03/21 14/03/22 20/03/23 15/03/24
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Semiconductor Machinery Manufacturing

1st Jan change Capi.
RORZE SYSTEMS CORPORATION Stock Rorze Systems Corporation
+82.83% 120M
APPLIED MATERIALS, INC. Stock Applied Materials, Inc.
+29.46% 172B
DISCO CORPORATION Stock Disco Corporation
+51.97% 36.56B
ASM INTERNATIONAL N.V. Stock ASM International N.V.
+32.14% 32.98B
GLOBALFOUNDRIES, INC. Stock GlobalFoundries, Inc.
-10.25% 29.13B
NAURA TECHNOLOGY GROUP CO., LTD. Stock NAURA Technology Group Co., Ltd.
+18.55% 21.41B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA Stock Advanced Micro-Fabrication Equipment Inc. China
-14.54% 11.23B
BE SEMICONDUCTOR INDUSTRIES N.V. Stock BE Semiconductor Industries N.V.
-3.55% 10.93B
HANMI SEMICONDUCTOR CO., LTD. Stock HANMI Semiconductor Co., Ltd.
+129.82% 9.86B
KOKUSAI ELECTRIC CORPORATION Stock Kokusai Electric Corporation
+21.70% 5.96B
Semiconductor Machinery Manufacturing
  1. Stock Market
  2. Equities
  3. A071280 Stock
  4. Financials Rorze Systems Corporation