NEOWIZ HOLDINGS CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 19,610 KRW | -0.91% |
|
+0.31% | -22.80% |
| Feb. 16 | Neowiz Swings to Proft in Q4 | MT |
| 2023 | GamesIndustry International announced that it has received $17 million in funding from NEOWIZ HOLDINGS Corporation | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 100,525 | 114,828 | 121,281 | 712,158 | 174,644 | 168,803 |
| Enterprise Value (EV) 1 | -158,740 | -158,784 | -209,134 | 382,769 | -103,468 | -127,694 |
| P/E ratio | 4.91 x | 5.57 x | 2.4 x | 10.9 x | -2.48 x | 24.2 x |
| Yield | - | 0.87% | - | 0.72% | - | - |
| Capitalization / Revenue | 0.44 x | 0.45 x | 0.42 x | 2.64 x | 0.59 x | 0.46 x |
| EV / Revenue | -0.7 x | -0.63 x | -0.72 x | 1.42 x | -0.35 x | -0.35 x |
| EV / EBITDA | -5.84 x | -4.12 x | -3.13 x | 12.1 x | -3.96 x | -3.52 x |
| EV / FCF | -2.11 x | -9.95 x | -3.94 x | 11.1 x | -5.7 x | -3.08 x |
| FCF Yield | -47.5% | -10% | -25.4% | 9% | -17.5% | -32.5% |
| Price to Book | 0.31 x | 0.35 x | 0.33 x | 1.62 x | 0.5 x | 0.5 x |
| Nbr of stocks (in thousands) | 8,857 | 8,144 | 7,395 | 7,395 | 7,202 | 6,646 |
| Reference price 2 | 11,350 | 14,100 | 16,400 | 96,300 | 24,250 | 25,400 |
| Announcement Date | 3/20/19 | 3/12/20 | 3/17/21 | 3/16/22 | 3/21/23 | 3/20/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 228,327 | 253,948 | 289,246 | 269,322 | 297,977 | 366,585 |
| EBITDA 1 | 27,177 | 38,570 | 66,754 | 31,603 | 26,107 | 36,290 |
| EBIT 1 | 23,894 | 29,910 | 57,751 | 19,381 | 6,998 | 16,904 |
| Operating Margin | 10.47% | 11.78% | 19.97% | 7.2% | 2.35% | 4.61% |
| Earnings before Tax (EBT) 1 | 45,178 | 45,081 | 109,027 | 126,480 | -66,551 | 39,598 |
| Net income 1 | 19,747 | 20,769 | 51,737 | 65,035 | -70,394 | 7,274 |
| Net margin | 8.65% | 8.18% | 17.89% | 24.15% | -23.62% | 1.98% |
| EPS 2 | 2,312 | 2,530 | 6,844 | 8,808 | -9,769 | 1,048 |
| Free Cash Flow 1 | 75,391 | 15,958 | 53,108 | 34,462 | 18,158 | 41,471 |
| FCF margin | 33.02% | 6.28% | 18.36% | 12.8% | 6.09% | 11.31% |
| FCF Conversion (EBITDA) | 277.41% | 41.37% | 79.56% | 109.05% | 69.55% | 114.27% |
| FCF Conversion (Net income) | 381.78% | 76.83% | 102.65% | 52.99% | - | 570.08% |
| Dividend per Share | - | 123.0 | - | 692.0 | - | - |
| Announcement Date | 3/20/19 | 3/12/20 | 3/17/21 | 3/16/22 | 3/21/23 | 3/20/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 259,265 | 273,612 | 330,416 | 329,390 | 278,112 | 296,497 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 75,391 | 15,958 | 53,108 | 34,462 | 18,158 | 41,471 |
| ROE (net income / shareholders' equity) | 8.81% | 7.19% | 16% | 14.9% | -8.71% | 5.52% |
| ROA (Net income/ Total Assets) | 2.68% | 3.08% | 5.32% | 1.5% | 0.52% | 1.25% |
| Assets 1 | 737,444 | 673,679 | 972,488 | 4,345,834 | -13,589,521 | 584,013 |
| Book Value Per Share 2 | 36,346 | 39,756 | 49,457 | 59,327 | 48,255 | 50,721 |
| Cash Flow per Share 2 | 12,075 | 11,664 | 31,398 | 24,862 | 18,156 | 23,840 |
| Capex 1 | 35,279 | 1,692 | 4,279 | 1,225 | 2,030 | 1,387 |
| Capex / Sales | 15.45% | 0.67% | 1.48% | 0.45% | 0.68% | 0.38% |
| Announcement Date | 3/20/19 | 3/12/20 | 3/17/21 | 3/16/22 | 3/21/23 | 3/20/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -22.80% | 96.27M | |
| +3.04% | 61.86B | |
| -3.35% | 13.24B | |
| +18.54% | 7.71B | |
| +6.47% | 6.68B | |
| -11.96% | 5.04B | |
| +13.19% | 4.37B | |
| -20.74% | 4.15B | |
| -8.26% | 3.17B | |
| +1.53% | 2.97B |
- Stock Market
- Equities
- A042420 Stock
- Financials NEOWIZ HOLDINGS Corporation
