Stock A257720 SILICON2 CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials SILICON2 Co., Ltd.

Equities

A257720

KR7257720003

Internet Services

End-of-day quote Korea S.E.
Other stock markets
 23:00:00 25/06/2024 BST 		5-day change 1st Jan Change
49,750 KRW +2.47% Intraday chart for SILICON2 Co., Ltd. -1.87% +545.27%
06-26 Stylekorean Inc. announced that it expects to receive KRW 34.66 billion in funding from SILICON2 Co., Ltd. CI
05-09 SILICON2 Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Capitalization 1 193,478 147,735 465,601 3,028,443 - -
Enterprise Value (EV) 2 193.5 147.7 497.2 3,054 3,007 2,866
P/E ratio - 13.8 x 12.4 x 27.3 x 16.6 x 10.8 x
Yield - - - - - -
Capitalization / Revenue 1.48 x - 1.36 x 4.27 x 2.7 x 1.88 x
EV / Revenue 1.48 x - 1.45 x 4.31 x 2.68 x 1.78 x
EV / EBITDA - - 9.65 x 21.7 x 13 x 8.1 x
EV / FCF - - -13.5 x 212 x 56.7 x 20.7 x
FCF Yield - - -7.39% 0.47% 1.76% 4.82%
Price to Book - - 3.45 x 12.3 x 7.05 x 4.27 x
Nbr of stocks (in thousands) 60,149 60,177 60,389 60,873 - -
Reference price 3 3,217 2,455 7,710 49,750 49,750 49,750
Announcement Date 18/02/22 22/03/23 20/02/24 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 131 - 342.9 708.7 1,121 1,612
EBITDA 1 - - - 51.51 141 231.8 353.8
EBIT 1 - 8.873 - 48.41 135.8 226.2 347.9
Operating Margin - 6.77% - 14.12% 19.16% 20.18% 21.59%
Earnings before Tax (EBT) 1 - - - 49.09 139.2 231.4 354.5
Net income 1 5.716 - 11.16 38.12 110 180.8 277.9
Net margin - - - 11.12% 15.53% 16.13% 17.24%
EPS 2 - - 178.0 623.0 1,823 2,994 4,600
Free Cash Flow 3 - - - -36,762 14,375 53,050 138,175
FCF margin - - - -10,722.07% 2,028.29% 4,732.38% 8,574.31%
FCF Conversion (EBITDA) - - - - 10,191.42% 22,883.64% 39,054.55%
FCF Conversion (Net income) - - - - 13,062.24% 29,337.76% 49,725.6%
Dividend per Share - - - - - - -
Announcement Date 30/03/21 18/02/22 22/03/23 20/02/24 - - -
1KRW in Billions2KRW3KRW in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 - - 101 105.7 149.9 163.8 188.6 204.2 196 221
EBITDA - - - - - - - - - -
EBIT 1 - - 15.13 14.88 29.45 31.75 38.05 36.5 37 40
Operating Margin - - 14.99% 14.08% 19.64% 19.38% 20.18% 17.88% 18.88% 18.1%
Earnings before Tax (EBT) - - - - - - - - - -
Net income 1 6.327 8.568 13.14 9.981 25.54 23 29 24 31 32
Net margin - - 13.01% 9.45% 17.03% 14.04% 15.38% 11.76% 15.82% 14.48%
EPS 104.0 140.0 - - - - - - - -
Dividend per Share - - - - - - - - - -
Announcement Date 09/05/23 11/08/23 14/11/23 20/02/24 09/05/24 - - - - -
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - 31.6 25.9 - -
Net Cash position 1 - - - - - 21.1 163
Leverage (Debt/EBITDA) - - - 0.613 x 0.1839 x - -
Free Cash Flow 2 - - - -36,762 14,375 53,050 138,175
ROE (net income / shareholders' equity) - - - 32.9% 58% 53.3% 48.6%
ROA (Net income/ Total Assets) - - - 22.1% 37.5% 38.5% 40.7%
Assets 1 - - - 172.7 293.7 469.3 682.2
Book Value Per Share 3 - - - 2,235 4,059 7,053 11,654
Cash Flow per Share - - - - - - -
Capex 1 - - - 18.3 19.5 30.8 27.7
Capex / Sales - - - 5.33% 2.75% 2.74% 1.72%
Announcement Date 30/03/21 18/02/22 22/03/23 20/02/24 - - -
1KRW in Billions2KRW in Million3KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for SILICON2 Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
49,750 KRW
Average target price
56,000 KRW
Spread / Average Target
+12.56%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector E-commerce & Auction Services

1st Jan change Capi.
SILICON2 CO., LTD. Stock SILICON2 Co., Ltd.
+545.27% 2.18B
PDD HOLDINGS INC. Stock PDD Holdings Inc.
-5.52% 192B
ALIBABA GROUP HOLDING LIMITED Stock Alibaba Group Holding Limited
-4.31% 179B
MEITUAN INC. Stock Meituan Inc.
+38.58% 92.4B
SHOPIFY INC. Stock Shopify Inc.
-15.98% 84.38B
MERCADOLIBRE, INC. Stock MercadoLibre, Inc.
+6.84% 85.12B
COPART, INC. Stock Copart, Inc.
+11.49% 52.57B
EBAY INC. Stock eBay Inc.
+23.09% 27.19B
RAKUTEN GROUP, INC. Stock Rakuten Group, Inc.
+35.81% 11.32B
VIPSHOP HOLDINGS LIMITED Stock Vipshop Holdings Limited
-22.35% 7.48B
E-commerce & Auction Services
  1. Stock Market
  2. Equities
  3. A257720 Stock
  4. Financials SILICON2 Co., Ltd.