ADVANCED NANO PRODUCTS CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 119,700 KRW | +1.18% |
|
+9.41% | -0.75% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 179,432 | 399,695 | 726,261 | 822,096 | 1,438,171 | 1,431,771 | - | - |
| Enterprise Value (EV) 2 | 179.4 | 399.7 | 726.3 | 712.4 | 1,240 | 1,299 | 1,267 | 1,432 |
| P/E ratio | 30.9 x | 243 x | - | - | 85.8 x | 80.8 x | 28.6 x | - |
| Yield | 0.72% | - | 0.17% | 0.32% | 0.21% | 0.21% | 0.21% | 0.21% |
| Capitalization / Revenue | 3.67 x | - | 11.9 x | 10.3 x | 17.3 x | 10.9 x | 5.14 x | 3.28 x |
| EV / Revenue | 3.67 x | - | 11.9 x | 8.91 x | 14.9 x | 9.9 x | 4.55 x | 3.28 x |
| EV / EBITDA | 22.5 x | - | - | 35.2 x | 78.6 x | 64.9 x | 22.5 x | 18.2 x |
| EV / FCF | 18.1 x | - | - | 272 x | -41.8 x | -44.8 x | 84.5 x | - |
| FCF Yield | 5.52% | - | - | 0.37% | -2.39% | -2.23% | 1.18% | - |
| Price to Book | 1.91 x | - | 7.27 x | 4.13 x | 5.67 x | 6.02 x | 5.11 x | 5 x |
| Nbr of stocks (in thousands) | 10,744 | 10,560 | 10,571 | 10,608 | 11,925 | 11,961 | - | - |
| Reference price 3 | 16,700 | 37,850 | 68,700 | 77,500 | 120,600 | 119,700 | 119,700 | 119,700 |
| Announcement Date | 2/12/20 | 3/19/21 | 2/28/22 | 2/27/23 | 3/15/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 48.89 | - | 61.07 | 79.91 | 83.17 | 131.2 | 278.3 | 435.9 |
| EBITDA 1 | 7.961 | - | - | 20.26 | 15.77 | 20 | 56.35 | 78.7 |
| EBIT 1 | 5.144 | - | 5.722 | 16.82 | 11.89 | 12.75 | 39.43 | 57.6 |
| Operating Margin | 10.52% | - | 9.37% | 21.05% | 14.3% | 9.72% | 14.17% | 13.21% |
| Earnings before Tax (EBT) 1 | 6.459 | - | - | - | 19.15 | 5 | 31.6 | 17.1 |
| Net income 1 | 6.065 | 1.65 | - | - | 16.77 | 3.6 | 28.45 | 12.1 |
| Net margin | 12.41% | - | - | - | 20.17% | 2.74% | 10.22% | 2.78% |
| EPS 2 | 541.0 | 156.0 | - | - | 1,406 | 1,481 | 4,187 | - |
| Free Cash Flow 3 | 9,911 | - | - | 2,624 | -29,647 | -29,000 | 15,000 | - |
| FCF margin | 20,271.24% | - | - | 3,283.07% | -35,646.5% | -22,112.09% | 5,389.22% | - |
| FCF Conversion (EBITDA) | 124,502.96% | - | - | 12,949.14% | - | - | 26,619.34% | - |
| FCF Conversion (Net income) | 163,405.94% | - | - | - | - | - | 52,724.08% | - |
| Dividend per Share 2 | 120.0 | - | 120.0 | 250.0 | 250.0 | 250.0 | 250.0 | 250.0 |
| Announcement Date | 2/12/20 | 3/19/21 | 2/28/22 | 2/27/23 | 3/15/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 15.5 | 18.83 | 20.82 | 21.55 | 18.71 | 17.67 | 23.49 | 20.51 | 21.51 | 22.37 | 26.35 | 37.05 | 45.35 | 42.3 | 45.8 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 1.597 | 3.686 | 4.667 | 4.724 | 3.745 | 2.023 | 4.532 | 1.643 | 3.695 | 1.754 | 2.55 | 3.85 | 4.65 | 4.3 | 5.2 |
| Operating Margin | 10.3% | 19.58% | 22.41% | 21.93% | 20.01% | 11.45% | 19.29% | 8.01% | 17.18% | 7.84% | 9.68% | 10.39% | 10.25% | 10.17% | 11.35% |
| Earnings before Tax (EBT) 1 | - | - | - | - | - | - | - | - | 4.764 | - | 0.9 | 1.2 | 1.3 | 1.3 | 1.5 |
| Net income 1 | - | - | - | - | - | - | - | 4.398 | 3.772 | - | 0.6 | 0.9 | 0.9 | 0.9 | 1.1 |
| Net margin | - | - | - | - | - | - | - | 21.45% | 17.54% | - | 2.28% | 2.43% | 1.98% | 2.13% | 2.4% |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/28/22 | 5/12/22 | 8/11/22 | 11/14/22 | 2/27/23 | 5/12/23 | 8/11/23 | 11/13/23 | 3/15/24 | 5/16/24 | - | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | - | 110 | 198 | 133 | 165 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 2 | 9,911 | - | - | 2,624 | -29,647 | -29,000 | 15,000 | - |
| ROE (net income / shareholders' equity) | 6.63% | - | 7.74% | 12.8% | 7.65% | 3.65% | 10.4% | 12.6% |
| ROA (Net income/ Total Assets) | 6.05% | - | - | 11.5% | 5.21% | 3.9% | 9.5% | - |
| Assets 1 | 100.3 | - | - | - | 321.9 | 92.31 | 299.5 | - |
| Book Value Per Share 3 | 8,739 | - | 9,445 | 18,787 | 21,255 | 19,892 | 23,404 | 23,933 |
| Cash Flow per Share 3 | 1,110 | - | 996.0 | 1,834 | 780.0 | 1,573 | 3,396 | 5,912 |
| Capex 1 | 1.99 | - | - | 16.8 | 39 | 80.9 | 62 | 100 |
| Capex / Sales | 4.08% | - | - | 21.02% | 46.84% | 61.69% | 22.28% | 22.94% |
| Announcement Date | 2/12/20 | 3/19/21 | 2/28/22 | 2/27/23 | 3/15/24 | - | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
119,700
KRW
Average target price
183,333
KRW
Spread / Average Target
+53.16%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -0.75% | 1.04B | |
| +20.59% | 68.31B | |
| -1.02% | 48.49B | |
| +23.82% | 44.42B | |
| +30.26% | 28.29B | |
| +7.56% | 19.12B | |
| +10.55% | 16.64B | |
| -5.73% | 16B | |
| -21.45% | 15.84B | |
| -20.45% | 13.51B |
- Stock Market
- Equities
- A121600 Stock
- Financials Advanced Nano Products Co., Ltd.
