Stock A183300 KOMICO LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials KoMiCo Ltd.

Equities

A183300

KR7183300003

Semiconductor Equipment & Testing

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-05-09 pm EDT 		5-day change 1st Jan Change
92,200 KRW -0.86% Intraday chart for KoMiCo Ltd. -2.43% +42.95%
2023 KoMiCo Ltd. completed the acquisition of 47.84% stake in MiCo Ceramics Ltd. from MiCo Ltd.. CI
2023 KoMiCo Ltd. announced that it has received KRW 19.99996691 billion in funding from MiCo Ltd. CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 244,822 497,017 669,861 428,439 669,562 957,110 - -
Enterprise Value (EV) 2 271.7 502.1 670.2 436.3 669.6 1,122 990.1 1,056
P/E ratio 11.3 x 20.3 x 14.2 x 10.2 x - 22.6 x 13.6 x 12.8 x
Yield 1.43% 0.7% 0.82% 2.32% - 1.08% 1.08% 1.08%
Capitalization / Revenue 1.41 x 2.47 x 2.61 x 1.49 x 2.18 x 2.16 x 1.68 x 1.67 x
EV / Revenue 1.57 x 2.5 x 2.61 x 1.51 x 2.18 x 2.53 x 1.74 x 1.85 x
EV / EBITDA 5.66 x 9.12 x 8.35 x 5.22 x - 8.19 x 5.32 x 5.83 x
EV / FCF 6.99 x 20.7 x 59.5 x 8.79 x - -86.3 x 14.3 x -
FCF Yield 14.3% 4.84% 1.68% 11.4% - -1.16% 6.97% -
Price to Book 2.12 x 3.07 x 3.02 x 1.68 x - 4.01 x 3.04 x 2.65 x
Nbr of stocks (in thousands) 8,775 9,950 9,983 9,941 10,381 10,381 - -
Reference price 3 27,900 49,950 67,100 43,100 64,500 92,200 92,200 92,200
Announcement Date 2/5/20 3/22/21 2/28/22 3/15/23 3/21/24 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 173.5 200.8 257 288.4 307.3 444.1 568.9 572
EBITDA 1 48.01 55.04 80.26 83.64 - 137 186 181
EBIT 1 34.84 35.58 58.83 55.4 33 90.9 135.8 127
Operating Margin 20.09% 17.72% 22.89% 19.21% 10.74% 20.47% 23.87% 22.2%
Earnings before Tax (EBT) 1 29.04 33.07 60.81 53.08 - 84 133 120
Net income 1 22.07 22.3 47.15 41.97 - 42 70.5 75
Net margin 12.72% 11.11% 18.34% 14.55% - 9.46% 12.39% 13.11%
EPS 2 2,476 2,465 4,725 4,213 - 4,082 6,758 7,193
Free Cash Flow 3 38,892 24,289 11,261 49,646 - -13,000 69,000 -
FCF margin 22,421.34% 12,094.62% 4,381.17% 17,215.55% - -2,927.27% 12,128.67% -
FCF Conversion (EBITDA) 81,015.79% 44,128.33% 14,030.93% 59,353.96% - - 37,096.77% -
FCF Conversion (Net income) 176,246.2% 108,902.69% 23,884.27% 118,297.18% - - 97,872.34% -
Dividend per Share 2 400.0 350.0 550.0 1,000 - 1,000 1,000 1,000
Announcement Date 2/5/20 3/22/21 2/28/22 3/15/23 3/21/24 - - -
1KRW in Billions2KRW3KRW in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2022 Q3 2022 Q4 2023 Q2 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 - - 71.65 - 106.3 110 112 115.8
EBITDA - - - - - - - -
EBIT 1 - - 6.954 - 21.1 22.5 22.7 24.6
Operating Margin - - 9.71% - 19.85% 20.45% 20.27% 21.24%
Earnings before Tax (EBT) - - - - - - - -
Net income 10.82 13.89 5.245 7.736 - - - -
Net margin - - 7.32% - - - - -
EPS - 1,397 - 771.0 - - - -
Dividend per Share - - - - - - - -
Announcement Date 11/12/21 11/11/22 3/15/23 8/14/23 - - - -
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 26.9 5.12 0.3 7.9 - 165 33 99
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.5608 x 0.0929 x 0.003698 x 0.0945 x - 1.204 x 0.1774 x 0.547 x
Free Cash Flow 2 38,892 24,289 11,261 49,646 - -13,000 69,000 -
ROE (net income / shareholders' equity) 24% 16.1% 24.1% 17.5% - 18.8% 24.8% 22.5%
ROA (Net income/ Total Assets) 9.78% 7.35% 13.6% 11% - 7% 9.9% 10.4%
Assets 1 225.6 303.6 345.6 381.9 - 600 712.1 721.2
Book Value Per Share 3 13,185 16,284 22,240 25,714 - 22,967 30,366 34,729
Cash Flow per Share 3 - - - - - 7,124 11,785 12,475
Capex 1 - 27.8 54.1 29 - 134 77.5 58
Capex / Sales - 13.85% 21.04% 10.06% - 30.17% 13.62% 10.14%
Announcement Date 2/5/20 3/22/21 2/28/22 3/15/23 3/21/24 - - -
1KRW in Billions2KRW in Million3KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
92,200 KRW
Average target price
91,000 KRW
Spread / Average Target
-1.30%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Semiconductor Equipment & Testing

1st Jan change Capi.
KOMICO LTD. Stock KoMiCo Ltd.
+42.95% 707M
ASML HOLDING N.V. Stock ASML Holding N.V.
+26.82% 359B
LAM RESEARCH CORPORATION Stock Lam Research Corporation
+16.96% 119B
TOKYO ELECTRON LTD. Stock Tokyo Electron Ltd.
+38.59% 105B
ASE TECHNOLOGY HOLDING CO., LTD. Stock ASE Technology Holding Co., Ltd.
+12.22% 19.72B
ENTEGRIS, INC. Stock Entegris, Inc.
+9.14% 19.51B
SCREEN HOLDINGS CO., LTD. Stock Screen Holdings Co., Ltd.
+29.46% 10.73B
ONTO INNOVATION INC. Stock Onto Innovation Inc.
+45.74% 10.25B
AMKOR TECHNOLOGY, INC. Stock Amkor Technology, Inc.
-2.28% 8.03B
ZHEJIANG JINGSHENG MECHANICAL & ELECTRICAL CO., LTD. Stock Zhejiang Jingsheng Mechanical & Electrical Co., Ltd.
-25.63% 6.13B
Other Semiconductor Equipment & Testing
  1. Stock Market
  2. Equities
  3. A183300 Stock
  4. Financials KoMiCo Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW