BITNINE CO, LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,480 KRW | 0.00% |
|
-8.15% | -58.04% |
| 2023 | Bitnine Co, Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
| 2022 | Bitnine Co, Ltd. announced that it has received KRW 28 billion in funding | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 |
|---|---|---|---|
| Capitalization 1 | 157,380 | 71,028 | 61,724 |
| Enterprise Value (EV) 1 | 134,446 | 62,788 | 72,512 |
| P/E ratio | 109 x | -161 x | -3.7 x |
| Yield | - | - | - |
| Capitalization / Revenue | 9.59 x | 3.7 x | 2.22 x |
| EV / Revenue | 8.19 x | 3.27 x | 2.6 x |
| EV / EBITDA | 74 x | 22.4 x | -6.31 x |
| EV / FCF | -14,989,301 x | -15,204,360 x | 15,406,827 x |
| FCF Yield | -0% | -0% | 0% |
| Price to Book | 4.71 x | 2.12 x | 4.04 x |
| Nbr of stocks (in thousands) | 10,354 | 10,354 | 10,444 |
| Reference price 2 | 15,200 | 6,860 | 5,910 |
| Announcement Date | 3/17/22 | 3/23/23 | 3/21/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net sales 1 | 13,660 | 11,576 | 16,415 | 19,175 | 27,840 |
| EBITDA 1 | -5,784 | -263.3 | 1,816 | 2,802 | -11,493 |
| EBIT 1 | -6,539 | -859.3 | 1,183 | 1,621 | -13,293 |
| Operating Margin | -47.86% | -7.42% | 7.21% | 8.45% | -47.75% |
| Earnings before Tax (EBT) 1 | -9,840 | -10,226 | 1,173 | 147.1 | -17,105 |
| Net income 1 | -9,840 | -10,226 | 1,165 | -439.9 | -16,652 |
| Net margin | -72.03% | -88.34% | 7.1% | -2.29% | -59.81% |
| EPS | - | -1,567 | 139.9 | -42.49 | -1,596 |
| Free Cash Flow | - | -2,689 | -8,969 | -4,130 | 4,706 |
| FCF margin | - | -23.23% | -54.64% | -21.54% | 16.91% |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 3/31/21 | 3/31/21 | 3/17/22 | 3/23/23 | 3/21/24 |
1KRW in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net Debt 1 | 4,678 | 91.8 | - | - | 10,788 |
| Net Cash position 1 | - | - | 22,934 | 8,241 | - |
| Leverage (Debt/EBITDA) | -0.8088 x | -0.3486 x | - | - | -0.9386 x |
| Free Cash Flow | - | -2,689 | -8,969 | -4,130 | 4,706 |
| ROE (net income / shareholders' equity) | - | 102% | 7.68% | -1.55% | -65.1% |
| ROA (Net income/ Total Assets) | - | -6.9% | 3.49% | 1.89% | -12.6% |
| Assets 1 | - | 148,142 | 33,375 | -23,308 | 132,554 |
| Book Value Per Share 2 | -8,308 | -626.0 | 3,227 | 3,236 | 1,463 |
| Cash Flow per Share 2 | 811.0 | 636.0 | 1,276 | 740.0 | 762.0 |
| Capex 1 | 14.5 | 479 | 618 | 918 | 394 |
| Capex / Sales | 0.11% | 4.13% | 3.77% | 4.79% | 1.42% |
| Announcement Date | 3/31/21 | 3/31/21 | 3/17/22 | 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. | |
|---|---|---|
| -58.04% | 18.8M | |
| +18.86% | 3,322B | |
| +15.57% | 91.17B | |
| +12.99% | 84.37B | |
| +47.52% | 56.41B | |
| -20.20% | 49.69B | |
| +35.77% | 47.79B | |
| -25.64% | 46.04B | |
| +76.35% | 41.02B | |
| -3.39% | 27.21B |
- Stock Market
- Equities
- A357880 Stock
- Financials Bitnine Co, Ltd.
