VISANG EDUCATION INC |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,910 KRW | +0.51% |
|
+2.29% | -9.41% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 76,082 | 95,194 | 81,473 | 95,562 | 71,671 | 66,403 |
| Enterprise Value (EV) 1 | 62,931 | 74,465 | 67,739 | 84,144 | 96,453 | 162,382 |
| P/E ratio | 31.1 x | 8.44 x | -5.49 x | 15.8 x | -70.6 x | -5.37 x |
| Yield | 3.22% | 3.22% | 2.26% | 2.82% | 1.71% | - |
| Capitalization / Revenue | 0.47 x | 0.48 x | 0.47 x | 0.44 x | 0.28 x | 0.26 x |
| EV / Revenue | 0.39 x | 0.37 x | 0.39 x | 0.39 x | 0.38 x | 0.64 x |
| EV / EBITDA | 2.39 x | 1.93 x | 85.6 x | 3.45 x | 4.72 x | 22.2 x |
| EV / FCF | 7.32 x | 6.42 x | 31.4 x | 13.8 x | -3.11 x | -2.7 x |
| FCF Yield | 13.7% | 15.6% | 3.18% | 7.26% | -32.1% | -37% |
| Price to Book | 0.37 x | 0.44 x | 0.42 x | 0.48 x | 0.36 x | 0.37 x |
| Nbr of stocks (in thousands) | 12,252 | 12,252 | 12,252 | 12,252 | 12,252 | 12,252 |
| Reference price 2 | 6,210 | 7,770 | 6,650 | 7,800 | 5,850 | 5,420 |
| Announcement Date | 3/21/19 | 3/19/20 | 3/18/21 | 3/21/22 | 3/23/23 | 3/21/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 161,922 | 199,386 | 172,314 | 215,574 | 253,029 | 252,371 |
| EBITDA 1 | 26,344 | 38,488 | 791.3 | 24,375 | 20,424 | 7,309 |
| EBIT 1 | 9,152 | 22,294 | -15,049 | 8,021 | 3,169 | -5,884 |
| Operating Margin | 5.65% | 11.18% | -8.73% | 3.72% | 1.25% | -2.33% |
| Earnings before Tax (EBT) 1 | 6,038 | 21,156 | -16,913 | 8,755 | 331.1 | -13,537 |
| Net income 1 | 2,442 | 11,283 | -14,843 | 6,051 | -1,016 | -12,359 |
| Net margin | 1.51% | 5.66% | -8.61% | 2.81% | -0.4% | -4.9% |
| EPS 2 | 199.5 | 920.9 | -1,212 | 493.9 | -82.91 | -1,009 |
| Free Cash Flow 1 | 8,601 | 11,592 | 2,155 | 6,109 | -30,995 | -60,148 |
| FCF margin | 5.31% | 5.81% | 1.25% | 2.83% | -12.25% | -23.83% |
| FCF Conversion (EBITDA) | 32.65% | 30.12% | 272.29% | 25.06% | - | - |
| FCF Conversion (Net income) | 352.16% | 102.74% | - | 100.95% | - | - |
| Dividend per Share 2 | 200.0 | 250.0 | 150.0 | 220.0 | 100.0 | - |
| Announcement Date | 3/21/19 | 3/19/20 | 3/18/21 | 3/21/22 | 3/23/23 | 3/21/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | 24,781 | 95,979 |
| Net Cash position 1 | 13,151 | 20,729 | 13,734 | 11,418 | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | 1.213 x | 13.13 x |
| Free Cash Flow 1 | 8,601 | 11,592 | 2,155 | 6,109 | -30,995 | -60,148 |
| ROE (net income / shareholders' equity) | 1.12% | 5.3% | -7.26% | 3.05% | -0.51% | -6.53% |
| ROA (Net income/ Total Assets) | 2.24% | 5.16% | -3.42% | 1.87% | 0.68% | -1.09% |
| Assets 1 | 109,017 | 218,813 | 433,525 | 322,749 | -148,895 | 1,129,091 |
| Book Value Per Share 2 | 16,895 | 17,500 | 15,991 | 16,316 | 16,097 | 14,789 |
| Cash Flow per Share 2 | 427.0 | 875.0 | 467.0 | 2,058 | 927.0 | 1,874 |
| Capex 1 | 7,636 | 12,157 | 20,788 | 8,976 | 27,519 | 54,046 |
| Capex / Sales | 4.72% | 6.1% | 12.06% | 4.16% | 10.88% | 21.42% |
| Announcement Date | 3/21/19 | 3/19/20 | 3/18/21 | 3/21/22 | 3/23/23 | 3/21/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -9.41% | 43.47M | |
| +8.85% | 2.94B | |
| +11.46% | 2.75B | |
| +13.35% | 2.66B | |
| +0.31% | 2.6B | |
| -5.15% | 2.55B | |
| +4.89% | 2B | |
| -9.16% | 1.93B | |
| +6.06% | 1.46B | |
| -22.07% | 1.12B |
- Stock Market
- Equities
- A100220 Stock
- Financials Visang Education Inc
