RSUPPORT CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,775 KRW | +2.03% |
|
+2.44% | +2.44% |
| 2023 | RSUPPORT Co., Ltd.(KOSDAQ:A131370) dropped from S&P Global BMI Index | CI |
| 2023 | RSUPPORT Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 109,523 | 138,349 | 690,869 | 415,564 | 220,408 | 191,943 |
| Enterprise Value (EV) 1 | 84,161 | 118,632 | 662,395 | 376,295 | 184,403 | 168,458 |
| P/E ratio | 21.8 x | 16.1 x | -545 x | 17 x | 52.5 x | 26.5 x |
| Yield | 0.48% | 0.75% | 0.23% | 0.5% | 0.47% | 0.27% |
| Capitalization / Revenue | 4.43 x | 4.86 x | 14.9 x | 7.92 x | 4.54 x | 3.81 x |
| EV / Revenue | 3.41 x | 4.16 x | 14.3 x | 7.17 x | 3.79 x | 3.34 x |
| EV / EBITDA | 14.1 x | 16.2 x | 32.8 x | 19.5 x | 19.6 x | 17.3 x |
| EV / FCF | 26.9 x | -20 x | 39.7 x | 72.9 x | -26.1 x | -10.2 x |
| FCF Yield | 3.72% | -5.01% | 2.52% | 1.37% | -3.83% | -9.8% |
| Price to Book | 2.02 x | 2.23 x | 11.5 x | 4.99 x | 2.57 x | 2.07 x |
| Nbr of stocks (in thousands) | 52,403 | 52,011 | 52,141 | 52,141 | 52,106 | 52,088 |
| Reference price 2 | 2,090 | 2,660 | 13,250 | 7,970 | 4,230 | 3,685 |
| Announcement Date | 21/03/19 | 19/03/20 | 18/03/21 | 17/03/22 | 16/03/23 | 21/03/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 24,705 | 28,487 | 46,357 | 52,469 | 48,599 | 50,411 |
| EBITDA 1 | 5,981 | 7,324 | 20,192 | 19,344 | 9,410 | 9,717 |
| EBIT 1 | 5,479 | 5,801 | 18,467 | 17,364 | 7,322 | 7,803 |
| Operating Margin | 22.18% | 20.36% | 39.84% | 33.09% | 15.07% | 15.48% |
| Earnings before Tax (EBT) 1 | 6,898 | 9,584 | -928.1 | 20,109 | 5,464 | 8,835 |
| Net income 1 | 5,014 | 8,614 | -1,267 | 24,503 | 4,199 | 7,264 |
| Net margin | 20.29% | 30.24% | -2.73% | 46.7% | 8.64% | 14.41% |
| EPS 2 | 95.94 | 165.7 | -24.32 | 469.9 | 80.56 | 139.0 |
| Free Cash Flow 1 | 3,127 | -5,943 | 16,688 | 5,163 | -7,070 | -16,515 |
| FCF margin | 12.66% | -20.86% | 36% | 9.84% | -14.55% | -32.76% |
| FCF Conversion (EBITDA) | 52.29% | - | 82.65% | 26.69% | - | - |
| FCF Conversion (Net income) | 62.38% | - | - | 21.07% | - | - |
| Dividend per Share 2 | 10.00 | 20.00 | 30.00 | 40.00 | 20.00 | 10.00 |
| Announcement Date | 21/03/19 | 19/03/20 | 18/03/21 | 17/03/22 | 16/03/23 | 21/03/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 25,362 | 19,718 | 28,474 | 39,270 | 36,005 | 23,486 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 3,127 | -5,943 | 16,688 | 5,163 | -7,070 | -16,515 |
| ROE (net income / shareholders' equity) | 9.69% | 15.3% | -2.03% | 34.1% | 4.98% | 8.16% |
| ROA (Net income/ Total Assets) | 6.05% | 5.28% | 15% | 12.8% | 4.82% | 4.91% |
| Assets 1 | 82,892 | 163,253 | -8,458 | 191,231 | 87,201 | 147,918 |
| Book Value Per Share 2 | 1,035 | 1,191 | 1,154 | 1,598 | 1,648 | 1,777 |
| Cash Flow per Share 2 | 191.0 | 163.0 | 316.0 | 337.0 | 238.0 | 357.0 |
| Capex 1 | 130 | 13,016 | 468 | 6,434 | 9,688 | 24,762 |
| Capex / Sales | 0.53% | 45.69% | 1.01% | 12.26% | 19.93% | 49.12% |
| Announcement Date | 21/03/19 | 19/03/20 | 18/03/21 | 17/03/22 | 16/03/23 | 21/03/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +2.44% | 145M | |
| +15.37% | 334B | |
| +26.25% | 222B | |
| +7.65% | 156B | |
| +11.24% | 56.93B | |
| +17.54% | 33.81B | |
| +5.79% | 31.3B | |
| +138.03% | 26.67B | |
| +33.36% | 21.55B | |
| +51.75% | 15.38B |
- Stock Market
- Equities
- A131370 Stock
- Financials RSUPPORT Co., Ltd.
