WAPS CO., LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,630 KRW | -1.39% |
|
-5.34% | -14.48% |
| 2023 | WAPS Co., Ltd Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
| 2023 | WAPS Co., Ltd Reports Earnings Results for the Full Year Ended December 31, 2022 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 27,534 | 25,959 | 24,726 | 68,086 | 48,838 | 27,378 |
| Enterprise Value (EV) 1 | 40,762 | 39,388 | 38,479 | 79,116 | 61,369 | 45,665 |
| P/E ratio | -1,097 x | -115 x | -29.6 x | 128 x | -5.74 x | 27.4 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.97 x | 0.91 x | 0.76 x | 1.94 x | 1.44 x | 0.76 x |
| EV / Revenue | 1.43 x | 1.38 x | 1.18 x | 2.26 x | 1.8 x | 1.26 x |
| EV / EBITDA | 11.7 x | 10.4 x | 11.6 x | 19.9 x | 27.3 x | 9.11 x |
| EV / FCF | -17.6 x | 68.7 x | 148 x | -123 x | 50.7 x | -7.12 x |
| FCF Yield | -5.68% | 1.46% | 0.68% | -0.82% | 1.97% | -14% |
| Price to Book | 0.71 x | 0.67 x | 0.67 x | 1.64 x | 1.46 x | 0.8 x |
| Nbr of stocks (in thousands) | 13,698 | 13,698 | 13,698 | 14,364 | 14,364 | 14,364 |
| Reference price 2 | 2,010 | 1,895 | 1,805 | 4,740 | 3,400 | 1,906 |
| Announcement Date | 19/03/19 | 13/03/20 | 19/03/21 | 21/03/22 | 23/03/23 | 20/03/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 28,446 | 28,493 | 32,564 | 35,049 | 34,029 | 36,231 |
| EBITDA 1 | 3,485 | 3,772 | 3,309 | 3,967 | 2,249 | 5,014 |
| EBIT 1 | 349.5 | 380.3 | -16.15 | 880.4 | -1,099 | 2,566 |
| Operating Margin | 1.23% | 1.33% | -0.05% | 2.51% | -3.23% | 7.08% |
| Earnings before Tax (EBT) 1 | 276.9 | 98.53 | -686.9 | 804 | -8,052 | 1,618 |
| Net income 1 | -25.1 | -225.9 | -834.1 | 522.2 | -8,498 | 1,001 |
| Net margin | -0.09% | -0.79% | -2.56% | 1.49% | -24.97% | 2.76% |
| EPS 2 | -1.832 | -16.49 | -61.00 | 37.00 | -592.0 | 69.69 |
| Free Cash Flow 1 | -2,315 | 573.5 | 260.8 | -645.5 | 1,209 | -6,416 |
| FCF margin | -8.14% | 2.01% | 0.8% | -1.84% | 3.55% | -17.71% |
| FCF Conversion (EBITDA) | - | 15.2% | 7.88% | - | 53.78% | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 19/03/19 | 13/03/20 | 19/03/21 | 21/03/22 | 23/03/23 | 20/03/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 13,228 | 13,430 | 13,753 | 11,030 | 12,531 | 18,287 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 3.795 x | 3.56 x | 4.156 x | 2.78 x | 5.573 x | 3.647 x |
| Free Cash Flow 1 | -2,315 | 574 | 261 | -646 | 1,209 | -6,416 |
| ROE (net income / shareholders' equity) | -0.06% | -0.58% | -2.21% | 1.33% | -22.6% | 2.96% |
| ROA (Net income/ Total Assets) | 0.33% | 0.35% | -0.01% | 0.81% | -1.04% | 2.49% |
| Assets 1 | -7,648 | -64,459 | 5,635,886 | 64,609 | 816,406 | 40,269 |
| Book Value Per Share 2 | 2,849 | 2,837 | 2,681 | 2,894 | 2,335 | 2,378 |
| Cash Flow per Share 2 | 814.0 | 931.0 | 777.0 | 778.0 | 605.0 | 539.0 |
| Capex 1 | 2,742 | 1,530 | 1,205 | 1,070 | 1,698 | 883 |
| Capex / Sales | 9.64% | 5.37% | 3.7% | 3.05% | 4.99% | 2.44% |
| Announcement Date | 19/03/19 | 13/03/20 | 19/03/21 | 21/03/22 | 23/03/23 | 20/03/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -14.48% | 17.3M | |
| +7.93% | 41.62B | |
| -20.24% | 22.23B | |
| -13.76% | 13.5B | |
| -9.15% | 10.28B | |
| -8.20% | 9.92B | |
| +23.18% | 8.56B | |
| +7.38% | 6.72B | |
| -26.87% | 5.57B | |
| -22.19% | 3.74B |
- Stock Market
- Equities
- A196700 Stock
- Financials WAPS Co., Ltd
