VORONOI, INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 42,450 KRW | -7.31% |
|
-12.02% | -21.39% |
| 2023 | Voronoi, Inc.(KOSDAQ:A310210) added to S&P Global BMI Index | CI |
| 2023 | Voronoi to Raise 45 Billion Won From Shares Issuance; Shares Jump 9% | MT |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 418,266 | 913,616 | 737,646 | - | - |
| Enterprise Value (EV) 2 | 418.3 | 913.1 | 724.6 | 753.6 | 782.6 |
| P/E ratio | -20 x | -22.5 x | -19.5 x | -24.2 x | -22.1 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | - | - | - | 61.5 x | - |
| EV / Revenue | - | - | - | 62.8 x | - |
| EV / EBITDA | - | -31.9 x | -23.4 x | -35.9 x | -37.3 x |
| EV / FCF | - | -29.7 x | -21.3 x | -27.9 x | -25.2 x |
| FCF Yield | - | -3.36% | -4.69% | -3.58% | -3.96% |
| Price to Book | - | 10.2 x | 16.5 x | 48.4 x | -43.1 x |
| Nbr of stocks (in thousands) | 14,698 | 16,919 | 17,377 | - | - |
| Reference price 3 | 28,458 | 54,000 | 42,450 | 42,450 | 42,450 |
| Announcement Date | 23/03/23 | 15/02/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | - | - | 12 | - |
| EBITDA 1 | - | -28.64 | -31 | -21 | -21 |
| EBIT 1 | - | -31.34 | -32 | -22 | -22 |
| Operating Margin | - | - | - | -183.33% | - |
| Earnings before Tax (EBT) | - | - | - | - | - |
| Net income 1 | -19.9 | -36.85 | -38 | -31 | -34 |
| Net margin | - | - | - | -258.33% | - |
| EPS 2 | -1,426 | -2,401 | -2,173 | -1,754 | -1,920 |
| Free Cash Flow 3 | - | -30,700 | -34,000 | -27,000 | -31,000 |
| FCF margin | - | - | - | -225,000% | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 23/03/23 | 15/02/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 16 | 45 |
| Net Cash position 1 | - | 0.56 | 13 | - | - |
| Leverage (Debt/EBITDA) | - | - | - | -0.7619 x | -2.143 x |
| Free Cash Flow 2 | - | -30,700 | -34,000 | -27,000 | -31,000 |
| ROE (net income / shareholders' equity) | - | -63.9% | -61.1% | -104% | - |
| ROA (Net income/ Total Assets) | - | -46.5% | -42.1% | -35.3% | -37.3% |
| Assets 1 | - | 79.3 | 90.26 | 87.82 | 91.15 |
| Book Value Per Share 3 | - | 5,301 | 2,569 | 877.0 | -985.0 |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - |
| Announcement Date | 23/03/23 | 15/02/24 | - | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
42,450
KRW
Average target price
80,000
KRW
Spread / Average Target
+88.46%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -21.39% | 531M | |
| +40.80% | 53.67B | |
| +35.79% | 38.86B | |
| -8.05% | 38.76B | |
| -8.98% | 27.27B | |
| +10.69% | 25.91B | |
| -16.21% | 20.29B | |
| +31.00% | 12.78B | |
| +28.51% | 12.18B | |
| -1.67% | 11.96B |
- Stock Market
- Equities
- A310210 Stock
- Financials Voronoi, Inc.