DAEDUCK ELECTRONICS CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 24,000 KRW | -2.04% |
|
+9.09% | -11.28% |
| Jun. 24 | Daeduck Electronics Develops Large Body FCBGA Substrate for Data Centers | CI |
| May. 14 | DAEDUCK ELECTRONICS Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 641,303 | 1,262,543 | 954,746 | 1,357,997 | 1,205,474 | - | - |
| Enterprise Value (EV) 2 | 488.8 | 1,186 | 808.2 | 1,173 | 967.3 | 897.8 | 779.2 |
| P/E ratio | -74.1 x | 19 x | 5.29 x | 55 x | 28.1 x | 11.3 x | 10.6 x |
| Yield | 3.57% | 1.2% | 2.12% | 1.11% | 1.2% | 1.38% | 1.41% |
| Capitalization / Revenue | 1.03 x | 1.26 x | 0.73 x | 1.49 x | 1.25 x | 1.02 x | 0.97 x |
| EV / Revenue | 0.79 x | 1.18 x | 0.61 x | 1.29 x | 1 x | 0.76 x | 0.63 x |
| EV / EBITDA | 8.22 x | 6.83 x | 2.4 x | 8.45 x | 6.13 x | 3.81 x | 3.26 x |
| EV / FCF | -34.4 x | 16 x | 9.1 x | 18.4 x | 14.3 x | 8.31 x | 6.16 x |
| FCF Yield | -2.91% | 6.26% | 11% | 5.43% | 6.98% | 12% | 16.2% |
| Price to Book | 0.98 x | 1.8 x | 1.09 x | 1.54 x | 1.37 x | 1.24 x | 1.14 x |
| Nbr of stocks (in thousands) | 51,512 | 51,512 | 51,512 | 51,512 | 51,512 | - | - |
| Reference price 3 | 12,600 | 24,900 | 18,900 | 27,050 | 24,000 | 24,000 | 24,000 |
| Announcement Date | 3/9/21 | 2/23/22 | 2/21/23 | 2/7/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 620.6 | 1,001 | 1,316 | 909.7 | 968.2 | 1,182 | 1,240 |
| EBITDA 1 | 59.49 | 173.5 | 337.3 | 138.8 | 157.9 | 235.6 | 238.8 |
| EBIT 1 | 2.681 | 71.87 | 232.5 | 23.73 | 41.93 | 121.3 | 127.7 |
| Operating Margin | 0.43% | 7.18% | 17.67% | 2.61% | 4.33% | 10.26% | 10.3% |
| Earnings before Tax (EBT) 1 | -9.251 | 79.86 | 244.5 | 28.38 | 55.32 | 135.4 | 145.8 |
| Net income 1 | -8.74 | 64.88 | 183.9 | 24.32 | 44 | 106.1 | 113.8 |
| Net margin | -1.41% | 6.48% | 13.97% | 2.67% | 4.54% | 8.97% | 9.18% |
| EPS 2 | -170.0 | 1,309 | 3,570 | 492.0 | 855.0 | 2,127 | 2,269 |
| Free Cash Flow 3 | -14,207 | 74,285 | 88,807 | 63,700 | 67,500 | 108,000 | 126,500 |
| FCF margin | -2,289.18% | 7,421.61% | 6,747.43% | 7,002.7% | 6,971.78% | 9,133.82% | 10,201.61% |
| FCF Conversion (EBITDA) | - | 42,809.68% | 26,326.61% | 45,899.53% | 42,741.81% | 45,850.14% | 52,973.2% |
| FCF Conversion (Net income) | - | 114,498.49% | 48,294.14% | 261,967.81% | 153,409.09% | 101,802.76% | 111,140.4% |
| Dividend per Share 2 | 450.0 | 300.0 | 400.0 | 300.0 | 287.5 | 330.0 | 337.5 |
| Announcement Date | 3/9/21 | 2/23/22 | 2/21/23 | 2/7/24 | - | - | - |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 280.4 | 305.4 | 340.5 | 371.4 | 296.5 | 217.7 | 219.9 | 237.8 | 234.4 | 214.8 | 231.2 | 253.6 | 271.6 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 28.06 | 44.77 | 62.45 | 77.53 | 48.33 | 10.27 | 5.612 | 1.416 | 6.431 | -2.886 | 7.404 | 15.25 | 22.38 |
| Operating Margin | 10.01% | 14.66% | 18.34% | 20.88% | 16.3% | 4.72% | 2.55% | 0.6% | 2.74% | -1.34% | 3.2% | 6.01% | 8.24% |
| Earnings before Tax (EBT) 1 | - | 47.97 | 72.31 | 95.71 | 28.82 | 14.08 | 5.219 | 4.587 | 4.49 | 2.558 | 8.95 | 22 | 20.65 |
| Net income 1 | 18.69 | 36.4 | 55.12 | 70.5 | 22.17 | 11.22 | 4.3 | 3.766 | 5.03 | 1.971 | 7.1 | 17 | 16.15 |
| Net margin | 6.67% | 11.92% | 16.19% | 18.98% | 7.48% | 5.15% | 1.96% | 1.58% | 2.15% | 0.92% | 3.07% | 6.7% | 5.95% |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/23/22 | 5/13/22 | 8/12/22 | 11/3/22 | 2/21/23 | 5/3/23 | 8/3/23 | 11/2/23 | 2/7/24 | 5/2/24 | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | 152 | 76.7 | 147 | 185 | 238 | 308 | 426 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 2 | -14,207 | 74,285 | 88,807 | 63,700 | 67,500 | 108,000 | 126,500 |
| ROE (net income / shareholders' equity) | - | 9.84% | 23.9% | 2.82% | 4.98% | 11.2% | 11.1% |
| ROA (Net income/ Total Assets) | - | 7.2% | 17.2% | 2.19% | 3.37% | 8.74% | 8.37% |
| Assets 1 | - | 900.8 | 1,066 | 1,111 | 1,307 | 1,214 | 1,360 |
| Book Value Per Share 3 | 12,906 | 13,799 | 17,302 | 17,572 | 17,564 | 19,417 | 21,110 |
| Cash Flow per Share 3 | 1,677 | 4,124 | 5,942 | 3,658 | 3,412 | 4,743 | 4,969 |
| Capex 1 | 97.1 | 130 | 205 | 117 | 110 | 110 | 88.2 |
| Capex / Sales | 15.64% | 12.94% | 15.56% | 12.87% | 11.4% | 9.34% | 7.11% |
| Announcement Date | 3/9/21 | 2/23/22 | 2/21/23 | 2/7/24 | - | - | - |
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
7
Last Close Price
24,000
KRW
Average target price
30,857
KRW
Spread / Average Target
+28.57%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -11.28% | 898M | |
| +33.99% | 69.64B | |
| -0.08% | 17.64B | |
| +78.49% | 13.01B | |
| +81.96% | 10.86B | |
| +9.67% | 10.86B | |
| +17.83% | 10.54B | |
| +77.69% | 8.97B | |
| +7.95% | 8.9B | |
| +0.17% | 8.65B |
- Stock Market
- Equities
- A353200 Stock
- Financials DAEDUCK ELECTRONICS Co., Ltd.
