Stock A054040 KOREA COMPUTER INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Korea Computer Inc.

Equities

A054040

KR7054040001

Electronic Equipment & Parts

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
6,170 KRW +0.33% Intraday chart for Korea Computer Inc. +4.05% +16.86%
2023 Tranche Update on Korea Computer Inc.'s Equity Buyback Plan announced on April 27, 2023. CI
2023 Tranche Update on Korea Computer Inc.'s Equity Buyback Plan announced on April 27, 2023. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 36,444 46,759 44,314 78,467 61,664 74,638
Enterprise Value (EV) 1 29,335 23,129 19,062 41,835 32,731 33,512
P/E ratio -6.03 x 6.17 x 5.07 x 5.17 x 3.72 x 3.49 x
Yield 4.19% 4.25% 5.17% 3.51% 6.1% -
Capitalization / Revenue 0.32 x 0.42 x 0.33 x 0.4 x 0.15 x 0.2 x
EV / Revenue 0.26 x 0.21 x 0.14 x 0.22 x 0.08 x 0.09 x
EV / EBITDA 97.9 x 1.88 x 1.21 x 2.08 x 1.33 x 1.11 x
EV / FCF -3.51 x 1.77 x -18.6 x 4.2 x -4.95 x 3.15 x
FCF Yield -28.5% 56.4% -5.38% 23.8% -20.2% 31.7%
Price to Book 0.42 x 0.49 x 0.44 x 0.68 x 0.48 x 0.52 x
Nbr of stocks (in thousands) 15,281 15,281 15,281 15,296 15,040 14,136
Reference price 2 2,385 3,060 2,900 5,130 4,100 5,280
Announcement Date 3/20/19 3/18/20 3/17/21 3/16/22 3/20/23 3/15/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 114,184 110,391 133,687 194,529 423,660 371,743
EBITDA 1 299.5 12,280 15,758 20,085 24,665 30,158
EBIT 1 -5,305 7,191 10,097 13,767 18,825 23,802
Operating Margin -4.65% 6.51% 7.55% 7.08% 4.44% 6.4%
Earnings before Tax (EBT) 1 -4,985 8,251 8,982 16,306 19,610 24,523
Net income 1 -6,041 7,582 8,745 15,185 16,768 21,695
Net margin -5.29% 6.87% 6.54% 7.81% 3.96% 5.84%
EPS 2 -395.4 496.0 572.0 992.4 1,101 1,513
Free Cash Flow 1 -8,361 13,043 -1,025 9,951 -6,617 10,630
FCF margin -7.32% 11.82% -0.77% 5.12% -1.56% 2.86%
FCF Conversion (EBITDA) - 106.21% - 49.55% - 35.25%
FCF Conversion (Net income) - 172.04% - 65.53% - 49%
Dividend per Share 2 100.0 130.0 150.0 180.0 250.0 -
Announcement Date 3/20/19 3/18/20 3/17/21 3/16/22 3/20/23 3/15/24
1KRW in Million2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 7,109 23,630 25,252 36,632 28,933 41,126
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -8,361 13,043 -1,025 9,951 -6,617 10,630
ROE (net income / shareholders' equity) -6.67% 8.4% 8.93% 14% 13.9% 16.1%
ROA (Net income/ Total Assets) -2.36% 3.41% 4.64% 6% 7.84% 9.01%
Assets 1 256,343 222,599 188,293 253,270 214,009 240,729
Book Value Per Share 2 5,660 6,183 6,664 7,532 8,505 10,076
Cash Flow per Share 2 1,197 1,634 2,710 1,408 1,354 2,873
Capex 1 3,696 2,657 3,514 3,361 10,920 9,415
Capex / Sales 3.24% 2.41% 2.63% 1.73% 2.58% 2.53%
Announcement Date 3/20/19 3/18/20 3/17/21 3/16/22 3/20/23 3/15/24
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Electronic Component

1st Jan change Capi.
KOREA COMPUTER INC. Stock Korea Computer Inc.
+16.86% 63.37M
AMPHENOL CORPORATION Stock Amphenol Corporation
+21.55% 72.28B
HON HAI PRECISION INDUSTRY CO., LTD. Stock Hon Hai Precision Industry Co., Ltd.
+48.33% 65.86B
MURATA MANUFACTURING CO., LTD Stock Murata Manufacturing Co., Ltd
-4.21% 34.41B
LUXSHARE PRECISION INDUSTRY CO., LTD. Stock Luxshare Precision Industry Co., Ltd.
-16.43% 28.52B
JABIL INC. Stock Jabil Inc.
-7.17% 14.26B
AVIC JONHON OPTRONIC TECHNOLOGY CO.,LTD. Stock AVIC Jonhon Optronic Technology Co.,Ltd.
-13.03% 9.92B
LENS TECHNOLOGY CO., LTD. Stock Lens Technology Co., Ltd.
+5.83% 9.52B
SUZHOU TFC OPTICAL COMMUNICATION CO., LTD. Stock Suzhou TFC Optical Communication Co., Ltd.
+71.16% 8.54B
YAGEO CORPORATION Stock Yageo Corporation
+3.02% 7.91B
Electronic Component
  1. Stock Market
  2. Equities
  3. A054040 Stock
  4. Financials Korea Computer Inc.