LINKED INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 736 KRW | +1.24% |
|
+5.44% | -10.90% |
| 01:58pm | Vietnam police arrest former head of government office amid anti-graft crackdown | RE |
| 12:09pm | Netherlands prepares for World War II remembrance amid Gaza security fears | RE |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 93,327 | 93,945 | 80,409 | 221,586 | 71,210 | 52,305 |
| Enterprise Value (EV) 1 | 60,600 | 72,667 | 68,942 | 207,967 | 51,764 | 29,860 |
| P/E ratio | -6.97 x | -14 x | -10.1 x | -76 x | 10.8 x | -3.82 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 2.3 x | 2.31 x | 2.65 x | 5.77 x | 2.36 x | 2.59 x |
| EV / Revenue | 1.49 x | 1.79 x | 2.27 x | 5.42 x | 1.71 x | 1.48 x |
| EV / EBITDA | -16.1 x | 24.2 x | 228 x | -297 x | 157 x | -13.8 x |
| EV / FCF | -9.35 x | -17.8 x | -13.8 x | 315 x | -10.5 x | 27.6 x |
| FCF Yield | -10.7% | -5.63% | -7.25% | 0.32% | -9.51% | 3.63% |
| Price to Book | 1.42 x | 1.31 x | 1.28 x | 3.04 x | 0.87 x | 0.71 x |
| Nbr of stocks (in thousands) | 45,637 | 54,147 | 54,147 | 57,184 | 57,428 | 63,323 |
| Reference price 2 | 2,045 | 1,735 | 1,485 | 3,875 | 1,240 | 826.0 |
| Announcement Date | 3/19/19 | 3/17/20 | 3/23/21 | 3/22/22 | 3/22/23 | 3/21/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 40,576 | 40,635 | 30,337 | 38,394 | 30,234 | 20,171 |
| EBITDA 1 | -3,774 | 3,001 | 302.6 | -700.5 | 328.9 | -2,162 |
| EBIT 1 | -5,668 | 635 | -1,953 | -3,304 | -2,416 | -4,406 |
| Operating Margin | -13.97% | 1.56% | -6.44% | -8.61% | -7.99% | -21.85% |
| Earnings before Tax (EBT) 1 | -13,371 | -5,007 | -7,597 | -1,301 | 6,499 | -12,809 |
| Net income 1 | -13,388 | -5,717 | -7,985 | -2,845 | 6,618 | -12,552 |
| Net margin | -32.99% | -14.07% | -26.32% | -7.41% | 21.89% | -62.23% |
| EPS 2 | -293.4 | -124.0 | -147.5 | -51.00 | 115.0 | -216.5 |
| Free Cash Flow 1 | -6,483 | -4,092 | -4,998 | 660.6 | -4,921 | 1,083 |
| FCF margin | -15.98% | -10.07% | -16.48% | 1.72% | -16.28% | 5.37% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/19/19 | 3/17/20 | 3/23/21 | 3/22/22 | 3/22/23 | 3/21/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 32,727 | 21,279 | 11,467 | 13,619 | 19,447 | 22,445 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -6,483 | -4,092 | -4,998 | 661 | -4,921 | 1,083 |
| ROE (net income / shareholders' equity) | -20.1% | -6.74% | -11.1% | -3.69% | 7.84% | -15.9% |
| ROA (Net income/ Total Assets) | -3.35% | 0.42% | -1.42% | -2.27% | -1.54% | -3.08% |
| Assets 1 | 399,649 | -1,377,582 | 563,163 | 125,378 | -430,409 | 407,684 |
| Book Value Per Share 2 | 1,435 | 1,324 | 1,161 | 1,276 | 1,427 | 1,170 |
| Cash Flow per Share 2 | 457.0 | 466.0 | 309.0 | 378.0 | 403.0 | 395.0 |
| Capex 1 | 5,113 | 2,286 | 6,486 | 5,305 | 670 | 327 |
| Capex / Sales | 12.6% | 5.63% | 21.38% | 13.82% | 2.22% | 1.62% |
| Announcement Date | 3/19/19 | 3/17/20 | 3/23/21 | 3/22/22 | 3/22/23 | 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. | |
|---|---|---|
| -10.90% | 34.4M | |
| +23.72% | 73.66B | |
| +49.28% | 66.97B | |
| -6.52% | 34.57B | |
| -15.24% | 28.96B | |
| -7.99% | 14.14B | |
| -11.85% | 10.07B | |
| +8.41% | 9.77B | |
| +76.30% | 8.8B | |
| +75.39% | 8.49B |
- Stock Market
- Equities
- A193250 Stock
- Financials Linked Inc.
