JUSTEM CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12,340 KRW | -1.83% |
|
-0.80% | -2.22% |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 53,112 | 89,343 | 87,518 | - | - |
| Enterprise Value (EV) 1 | 53,112 | 89,343 | 87,518 | 87,518 | 87,518 |
| P/E ratio | 6.72 x | -26.2 x | -301 x | 13.3 x | 5.02 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 1.15 x | 2.49 x | 1.99 x | 1.68 x | 0.97 x |
| EV / Revenue | 1.15 x | 2.49 x | 1.99 x | 1.68 x | 0.97 x |
| EV / EBITDA | 6.77 x | 62.5 x | 21.9 x | 9.72 x | 4.86 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | 1.05 x | 1.86 x | 1.85 x | 1.62 x | 1.23 x |
| Nbr of stocks (in thousands) | 7,072 | 7,080 | 7,092 | - | - |
| Reference price 2 | 7,510 | 12,620 | 12,340 | 12,340 | 12,340 |
| Announcement Date | 3/16/23 | 2/28/24 | - | - | - |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | 44.83 | 46.1 | 35.93 | 44 | 52 | 90 |
| EBITDA 1 | - | 7.841 | 1.429 | 4 | 9 | 18 |
| EBIT 1 | - | 7.144 | 0.3114 | 4 | 9 | 18 |
| Operating Margin | - | 15.5% | 0.87% | 9.09% | 17.31% | 20% |
| Earnings before Tax (EBT) 1 | - | 7.371 | -4.831 | - | 7 | 18 |
| Net income 1 | 5.732 | 6.322 | -3.386 | - | 7 | 18 |
| Net margin | 12.79% | 13.71% | -9.42% | - | 13.46% | 20% |
| EPS 2 | - | 1,117 | -481.0 | -41.00 | 930.0 | 2,459 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 2/28/23 | 3/16/23 | 2/28/24 | - | - | - |
1KRW in Billions2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 17.2% | -6.81% | -0.6% | 13% | 27.9% |
| ROA (Net income/ Total Assets) | - | 11.1% | -4.42% | -0.4% | 7.3% | 15.9% |
| Assets 1 | - | 57.17 | 76.52 | - | 95.89 | 113.2 |
| Book Value Per Share 2 | - | 7,184 | 6,793 | 6,667 | 7,597 | 10,056 |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex 1 | - | - | - | 2 | 3 | 3 |
| Capex / Sales | - | - | - | 4.55% | 5.77% | 3.33% |
| Announcement Date | 2/28/23 | 3/16/23 | 2/28/24 | - | - | - |
1KRW in Billions2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
12,340
KRW
Average target price
21,000
KRW
Spread / Average Target
+70.18%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -2.22% | 64.33M | |
| +29.47% | 377B | |
| +23.91% | 127B | |
| +40.53% | 105B | |
| +22.59% | 22.21B | |
| +10.41% | 19.95B | |
| +52.48% | 11.49B | |
| +26.40% | 9.56B | |
| -0.51% | 8.15B | |
| -26.51% | 5.85B |
- Stock Market
- Equities
- A417840 Stock
- Financials Justem Co., Ltd.
