Stock A000990 DB HITEK CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials DB Hitek Co., Ltd.

Equities

A000990

KR7000990002

Semiconductors

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-05-30 pm EDT 		5-day change 1st Jan Change
40,550 KRW +1.50% Intraday chart for DB Hitek Co., Ltd. -5.04% -30.80%
May. 16 DB HiTek CO., LTD. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
May. 07 DB HiTek CO., LTD. announces an Equity Buyback for KRW 20,000 million worth of its shares. CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,195,780 2,209,447 3,152,177 1,610,776 2,441,975 1,689,797 - -
Enterprise Value (EV) 2 1,351 2,240 2,916 978.7 1,930 687.8 631.8 -162.2
P/E ratio 11.5 x 13.3 x 9.97 x 2.89 x 9.39 x 10.3 x 6.26 x 5.28 x
Yield 1.27% 0.69% 0.62% 3.5% 0.99% 2.61% 2.24% 2%
Capitalization / Revenue 1.48 x 2.36 x 2.6 x 0.96 x 2.11 x 1.58 x 1.36 x 1.18 x
EV / Revenue 1.67 x 2.39 x 2.4 x 0.58 x 1.67 x 0.64 x 0.51 x -0.11 x
EV / EBITDA 5.17 x 6.37 x 5.36 x 1.1 x 4.87 x 2.07 x 1.35 x -0.31 x
EV / FCF 18.8 x 14.7 x 11.2 x 1.78 x 9.81 x 0.87 x 2.32 x -0.46 x
FCF Yield 5.33% 6.8% 8.9% 56.2% 10.2% 115% 43.2% -217%
Price to Book 1.85 x 2.78 x 2.85 x 1.01 x 1.42 x 0.9 x 0.85 x 0.72 x
Nbr of stocks (in thousands) 43,325 43,322 43,359 43,359 41,672 41,672 - -
Reference price 3 27,600 51,000 72,700 37,150 58,600 40,550 40,550 40,550
Announcement Date 2/10/20 2/9/21 2/14/22 2/14/23 2/5/24 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 807.4 935.9 1,215 1,675 1,158 1,069 1,247 1,437
EBITDA 1 261.6 351.5 543.9 887.8 396.6 333 469.2 522
EBIT 1 181.3 239.3 399.1 768.7 266.3 149.5 306.2 348.5
Operating Margin 22.45% 25.57% 32.86% 45.89% 23% 13.99% 24.56% 24.26%
Earnings before Tax (EBT) 1 144 209.8 420.4 747.1 309.1 221 353.5 410.3
Net income 1 104.6 166.2 316.9 563.8 244.8 174.5 286 341
Net margin 12.96% 17.75% 26.09% 33.65% 21.14% 16.32% 22.94% 23.74%
EPS 2 2,410 3,822 7,292 12,858 6,241 3,928 6,476 7,677
Free Cash Flow 3 71,981 152,238 259,517 550,124 196,769 788,000 272,875 352,667
FCF margin 8,914.92% 16,266.17% 21,365.01% 32,837.58% 16,994.63% 73,713.75% 21,886.91% 24,547.56%
FCF Conversion (EBITDA) 27,520.01% 43,315.81% 47,715.17% 61,961.44% 49,612.09% 236,636.64% 58,151.31% 67,560.66%
FCF Conversion (Net income) 68,790.68% 91,617.23% 81,894.49% 97,579.17% 80,388.12% 451,575.93% 95,410.84% 103,421.31%
Dividend per Share 2 350.0 350.0 450.0 1,300 580.0 1,060 907.5 810.0
Announcement Date 2/10/20 2/9/21 2/14/22 2/14/23 2/5/24 - - -
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 1 367.9 395 435.7 447.4 397.1 298.2 308.8 267.8 283 261.5 250.2 269 288.8
EBITDA 1 171.4 - - - - - - - - - 73 80 103
EBIT 1 138.1 181.5 213.2 220.4 153.6 82.98 89.93 50.29 43.07 41.13 25.33 38.33 53.33
Operating Margin 37.55% 45.96% 48.93% 49.25% 38.69% 27.83% 29.12% 18.78% 15.22% 15.73% 10.12% 14.25% 18.47%
Earnings before Tax (EBT) 148.9 204.7 219.2 232.3 91 96.95 101.9 63.62 46.56 - - - -
Net income 1 117.4 158.7 160.9 170.8 68.38 76.36 80.27 52.5 35.64 43.91 35 47 57
Net margin 31.91% 40.17% 36.94% 38.18% 17.22% 25.61% 25.99% 19.6% 12.59% 16.79% 13.99% 17.47% 19.74%
EPS - - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - - -
Announcement Date 2/14/22 5/13/22 8/11/22 11/14/22 2/14/23 5/12/23 8/4/23 10/31/23 2/5/24 5/2/24 - - -
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 155 30.3 - - - - - -
Net Cash position 1 - - 237 632 512 1,002 1,058 1,852
Leverage (Debt/EBITDA) 0.5936 x 0.0861 x - - - - - -
Free Cash Flow 2 71,981 152,238 259,517 550,124 196,769 788,000 272,875 352,667
ROE (net income / shareholders' equity) 20.1% 23.1% 33.3% 41% 15.7% 9.45% 14.4% 14.5%
ROA (Net income/ Total Assets) 11.3% 14.7% 23.2% 30.4% 12.6% 7.7% 11.1% 10.3%
Assets 1 926.4 1,134 1,364 1,853 1,939 2,266 2,569 3,327
Book Value Per Share 3 14,879 18,337 25,512 36,806 41,214 44,979 47,955 56,370
Cash Flow per Share 3 - - 9,068 16,798 5,312 7,746 9,933 12,548
Capex 1 89.1 158 134 180 329 133 167 197
Capex / Sales 11.03% 16.85% 11% 10.74% 28.44% 12.47% 13.41% 13.71%
Announcement Date 2/10/20 2/9/21 2/14/22 2/14/23 2/5/24 - - -
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

Ratings for DB Hitek Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
4
Last Close Price
40,550 KRW
Average target price
52,000 KRW
Spread / Average Target
+28.24%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Integrated Circuits

1st Jan change Capi.
DB HITEK CO., LTD. Stock DB Hitek Co., Ltd.
-30.80% 1.22B
MEDIATEK INC. Stock MediaTek Inc.
+21.67% 60.44B
SKYWORKS SOLUTIONS, INC. Stock Skyworks Solutions, Inc.
-17.54% 14.87B
NOVATEK MICROELECTRONICS CORP. Stock Novatek Microelectronics Corp.
+14.70% 11.1B
AVARY HOLDING(SHENZHEN)CO., LIMITED Stock Avary Holding(Shenzhen)Co., Limited
+33.96% 9.54B
UNIMICRON TECHNOLOGY CORP. Stock Unimicron Technology Corp.
+3.69% 8.55B
UNIVERSAL DISPLAY CORPORATION Stock Universal Display Corporation
-8.14% 8.34B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD. Stock Wus Printed Circuit (Kunshan) Co., Ltd.
+41.27% 8.26B
GLOBALWAFERS CO., LTD. Stock GlobalWafers Co., Ltd.
-10.22% 7.75B
UNIGROUP GUOXIN MICROELECTRONICS CO., LTD. Stock Unigroup Guoxin Microelectronics Co., Ltd.
-17.92% 6.45B
Integrated Circuits
  1. Stock Market
  2. Equities
  3. A000990 Stock
  4. Financials DB Hitek Co., Ltd.