NC& CO.,LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,371 KRW | -1.79% |
|
-7.80% | -18.15% |
| 2023 | NC& Co.,Ltd announced that it has received KRW 30 billion in funding | CI |
| 2023 | NC& Co.,Ltd announced that it expects to receive KRW 30 billion in funding | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 109,463 | 46,084 | 90,388 | 93,267 | 37,585 | 41,020 |
| Enterprise Value (EV) 1 | 101,887 | 43,567 | 83,003 | 83,373 | 15,039 | 23,891 |
| P/E ratio | -7.32 x | -6.06 x | -5.6 x | -4.98 x | -1.66 x | -2.25 x |
| Yield | - | - | - | - | - | 8.84% |
| Capitalization / Revenue | 1.86 x | 0.59 x | 1.03 x | 0.81 x | 0.41 x | 0.67 x |
| EV / Revenue | 1.73 x | 0.56 x | 0.95 x | 0.73 x | 0.16 x | 0.39 x |
| EV / EBITDA | -6.57 x | -4.55 x | -8.51 x | -6.62 x | -0.52 x | -0.77 x |
| EV / FCF | -12.2 x | -3.6 x | -10.5 x | -2.54 x | -0.99 x | -3.17 x |
| FCF Yield | -8.18% | -27.8% | -9.56% | -39.4% | -101% | -31.6% |
| Price to Book | 3.3 x | 1.08 x | 3.36 x | 1.6 x | 0.67 x | 1.11 x |
| Nbr of stocks (in thousands) | 13,448 | 20,948 | 20,948 | 22,610 | 24,727 | 24,489 |
| Reference price 2 | 8,140 | 2,200 | 4,315 | 4,125 | 1,520 | 1,675 |
| Announcement Date | 3/19/19 | 3/19/20 | 3/19/21 | 3/21/22 | 3/21/23 | 3/20/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 58,778 | 78,474 | 87,796 | 114,680 | 92,594 | 61,682 |
| EBITDA 1 | -15,508 | -9,571 | -9,758 | -12,586 | -28,988 | -31,208 |
| EBIT 1 | -16,457 | -11,576 | -12,007 | -15,238 | -32,026 | -35,722 |
| Operating Margin | -28% | -14.75% | -13.68% | -13.29% | -34.59% | -57.91% |
| Earnings before Tax (EBT) 1 | -15,703 | -12,764 | -19,327 | -18,091 | -31,398 | -35,632 |
| Net income 1 | -14,797 | -5,913 | -15,928 | -17,864 | -22,032 | -18,193 |
| Net margin | -25.17% | -7.54% | -18.14% | -15.58% | -23.79% | -29.49% |
| EPS 2 | -1,112 | -363.2 | -770.0 | -829.0 | -915.3 | -743.0 |
| Free Cash Flow 1 | -8,336 | -12,103 | -7,935 | -32,879 | -15,264 | -7,541 |
| FCF margin | -14.18% | -15.42% | -9.04% | -28.67% | -16.49% | -12.23% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | 148.0 |
| Announcement Date | 3/19/19 | 3/19/20 | 3/19/21 | 3/21/22 | 3/21/23 | 3/20/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q1 |
|---|---|
| Net sales 1 | 13.68 |
| EBITDA | - |
| EBIT 1 | -7.727 |
| Operating Margin | -56.5% |
| Earnings before Tax (EBT) | - |
| Net income | - |
| Net margin | - |
| EPS | - |
| Dividend per Share | - |
| Announcement Date | 5/15/23 |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 7,575 | 2,517 | 7,385 | 9,894 | 22,546 | 17,129 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -8,336 | -12,103 | -7,935 | -32,879 | -15,264 | -7,541 |
| ROE (net income / shareholders' equity) | -38.8% | -18.5% | -51.6% | -41.2% | -49.5% | -53.1% |
| ROA (Net income/ Total Assets) | -17.9% | -11.5% | -8.81% | -9.05% | -17.7% | -18.5% |
| Assets 1 | 82,512 | 51,430 | 180,767 | 197,417 | 124,655 | 98,254 |
| Book Value Per Share 2 | 2,465 | 2,028 | 1,284 | 2,584 | 2,261 | 1,511 |
| Cash Flow per Share 2 | 910.0 | 634.0 | 1,259 | 568.0 | 374.0 | 734.0 |
| Capex 1 | 1,256 | 469 | 706 | 1,296 | 1,170 | 1,057 |
| Capex / Sales | 2.14% | 0.6% | 0.8% | 1.13% | 1.26% | 1.71% |
| Announcement Date | 3/19/19 | 3/19/20 | 3/19/21 | 3/21/22 | 3/21/23 | 3/20/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Chiffre d''affaires - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -18.15% | 24.66M | |
| +149.46% | 3,047B | |
| +62.90% | 764B | |
| +43.83% | 739B | |
| +10.04% | 258B | |
| +37.72% | 218B | |
| +14.12% | 176B | |
| +117.74% | 174B | |
| +54.12% | 146B | |
| -38.37% | 130B |
- Stock Market
- Equities
- A092600 Stock
- Financials NC& Co.,Ltd
