Financials Wireless Power Amplifier Module Inc.

Equities

A332570

KR7332570001

Electrical Components & Equipment

Valuation

Fiscal Period: December 2020 2021 2022 2023
Capitalization 1 486,552 267,046 102,626 107,023
Enterprise Value (EV) 1 429,633 236,269 74,114 60,524
P/E ratio 65.9 x -36.1 x -10.2 x 6.34 x
Yield 0.76% - - -
Capitalization / Revenue 13 x 4.45 x 2 x 1.57 x
EV / Revenue 11.5 x 3.94 x 1.44 x 0.89 x
EV / EBITDA -161 x 143 x 11.8 x 7.19 x
EV / FCF -77.3 x -9.98 x 2.63 x 43.1 x
FCF Yield -1.29% -10% 38% 2.32%
Price to Book 5.02 x 3.11 x 1.66 x 1.29 x
Nbr of stocks (in thousands) 37,141 37,141 35,388 37,486
Reference price 2 13,100 7,190 2,900 2,855
Announcement Date 3/16/21 3/16/22 3/15/23 3/13/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023
Net sales 1 37,354 60,002 51,389 68,149
EBITDA 1 -2,668 1,657 6,278 8,418
EBIT 1 -3,703 159.7 4,325 6,424
Operating Margin -9.91% 0.27% 8.42% 9.43%
Earnings before Tax (EBT) 1 13,560 -8,395 -11,574 21,946
Net income 1 9,296 -7,384 -10,107 19,293
Net margin 24.89% -12.31% -19.67% 28.31%
EPS 2 198.9 -199.0 -285.0 450.1
Free Cash Flow 1 -5,561 -23,681 28,131 1,406
FCF margin -14.89% -39.47% 54.74% 2.06%
FCF Conversion (EBITDA) - - 448.09% 16.7%
FCF Conversion (Net income) - - - 7.29%
Dividend per Share 2 100.0 - - -
Announcement Date 3/16/21 3/16/22 3/15/23 3/13/24
1KRW in Million2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023
Net Debt 1 - - - -
Net Cash position 1 56,919 30,777 28,512 46,499
Leverage (Debt/EBITDA) - - - -
Free Cash Flow 1 -5,561 -23,681 28,131 1,406
ROE (net income / shareholders' equity) 12.9% -8.31% -14% 26.7%
ROA (Net income/ Total Assets) -2.9% 0.09% 2.37% 3.07%
Assets 1 -320,213 -7,922,404 -426,165 628,165
Book Value Per Share 2 2,609 2,314 1,751 2,210
Cash Flow per Share 2 275.0 81.50 1,118 809.0
Capex 1 1,269 1,067 1,139 66.4
Capex / Sales 3.4% 1.78% 2.22% 0.1%
Announcement Date 3/16/21 3/16/22 3/15/23 3/13/24
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. A332570 Stock
  4. Financials Wireless Power Amplifier Module Inc.