AURORA WORLD CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6,650 KRW | -0.30% |
|
-2.64% | -7.64% |
Valuation
| Fiscal Period: December | 2019 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 139,963 | 72,201 | 65,725 | - | - |
| Enterprise Value (EV) 2 | 140 | 72.2 | 379.4 | 392 | 399.5 |
| P/E ratio | 37.1 x | 10.2 x | - | - | - |
| Yield | - | - | 2.26% | 2.26% | 2.56% |
| Capitalization / Revenue | - | 0.31 x | 0.26 x | 0.23 x | 0.22 x |
| EV / Revenue | - | 0.31 x | 1.48 x | 1.4 x | 1.32 x |
| EV / EBITDA | - | - | 9.65 x | 9.16 x | 8.31 x |
| EV / FCF | - | - | -15.6 x | -85.2 x | 499 x |
| FCF Yield | - | - | -6.43% | -1.17% | 0.2% |
| Price to Book | - | - | 0.47 x | 0.44 x | 0.4 x |
| Nbr of stocks (in thousands) | 10,254 | 10,028 | 9,883 | - | - |
| Reference price 3 | 13,650 | 7,200 | 6,650 | 6,650 | 6,650 |
| Announcement Date | 3/20/20 | 3/18/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | 232.6 | 256.8 | 280.7 | 302.5 |
| EBITDA 1 | - | - | 39.3 | 42.8 | 48.1 |
| EBIT 1 | - | - | 29.2 | 32.3 | 37.1 |
| Operating Margin | - | - | 11.37% | 11.51% | 12.26% |
| Earnings before Tax (EBT) | - | - | - | - | - |
| Net income | 3.771 | - | - | - | - |
| Net margin | - | - | - | - | - |
| EPS | 368.0 | 703.0 | - | - | - |
| Free Cash Flow 2 | - | - | -24,400 | -4,600 | 800 |
| FCF margin | - | - | -9,501.56% | -1,638.76% | 264.46% |
| FCF Conversion (EBITDA) | - | - | - | - | 1,663.2% |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share 3 | - | - | 150.0 | 150.0 | 170.0 |
| Announcement Date | 3/20/20 | 3/18/24 | - | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|
| Net sales 1 | 63.1 | 65.3 | 67.6 |
| EBITDA | - | - | - |
| EBIT 1 | 8.2 | 9.4 | 4.6 |
| Operating Margin | 13% | 14.4% | 6.8% |
| Earnings before Tax (EBT) | - | - | - |
| Net income | - | - | - |
| Net margin | - | - | - |
| EPS | - | - | - |
| Dividend per Share | - | - | - |
| Announcement Date | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | 314 | 326 | 334 |
| Net Cash position 1 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 7.982 x | 7.624 x | 6.94 x |
| Free Cash Flow 2 | - | - | -24,400 | -4,600 | 800 |
| ROE (net income / shareholders' equity) | - | - | 7.6% | 8.3% | 9.7% |
| ROA (Net income/ Total Assets) | - | - | 2% | 2.3% | 2.8% |
| Assets | - | - | - | - | - |
| Book Value Per Share 3 | - | - | 14,040 | 15,104 | 16,500 |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | - | 35.3 | 21.2 | 20.1 |
| Capex / Sales | - | - | 13.75% | 7.55% | 6.64% |
| Announcement Date | 3/20/20 | 3/18/24 | - | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
6,650
KRW
Average target price
12,000
KRW
Spread / Average Target
+80.45%
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -7.64% | 47.53M | |
| -3.12% | 216M |
- Stock Market
- Equities
- A039830 Stock
- Financials Aurora World Corporation
