ELC CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7,050 KRW | -.--% |
|
+5.70% | -2.08% |
| 2023 | Tranche Update on e-LITECOM CO., Ltd.'s Equity Buyback Plan announced on May 9, 2023. | CI |
| 2023 | Tranche Update on e-LITECOM CO., Ltd.'s Equity Buyback Plan announced on May 9, 2023. | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 65,446 | 62,156 | 201,092 | 110,662 | 61,546 | 84,226 |
| Enterprise Value (EV) 1 | 1,115 | -33,423 | 94,493 | -124 | -53,068 | -4,551 |
| P/E ratio | 7.96 x | -106 x | 24.3 x | 44.7 x | -10.6 x | -10.9 x |
| Yield | 7.45% | 1.96% | 3.64% | 3.3% | 5.94% | - |
| Capitalization / Revenue | 0.18 x | 0.22 x | 0.82 x | 0.59 x | 0.45 x | 0.97 x |
| EV / Revenue | 0 x | -0.12 x | 0.39 x | -0 x | -0.39 x | -0.05 x |
| EV / EBITDA | 0.08 x | 139 x | 3.87 x | -0.05 x | 18 x | 0.47 x |
| EV / FCF | -0.04 x | -0.58 x | 3.92 x | -0.08 x | -4.4 x | 0.51 x |
| FCF Yield | -2,393% | -173% | 25.5% | -1,237% | -22.7% | 198% |
| Price to Book | 0.31 x | 0.3 x | 0.95 x | 0.53 x | 0.31 x | 0.46 x |
| Nbr of stocks (in thousands) | 12,187 | 12,187 | 12,187 | 12,187 | 12,187 | 11,698 |
| Reference price 2 | 5,370 | 5,100 | 16,500 | 9,080 | 5,050 | 7,200 |
| Announcement Date | 3/19/19 | 3/18/20 | 3/23/21 | 3/23/22 | 3/22/23 | 3/21/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 367,070 | 277,051 | 245,149 | 186,293 | 137,571 | 87,041 |
| EBITDA 1 | 13,385 | -241.2 | 24,409 | 2,255 | -2,947 | -9,677 |
| EBIT 1 | 8,613 | -5,535 | 17,760 | -5,090 | -9,503 | -15,368 |
| Operating Margin | 2.35% | -2% | 7.24% | -2.73% | -6.91% | -17.66% |
| Earnings before Tax (EBT) 1 | 12,307 | 2,257 | 12,177 | 5,363 | -3,074 | -10,479 |
| Net income 1 | 8,226 | -586 | 8,284 | 2,478 | -5,784 | -7,845 |
| Net margin | 2.24% | -0.21% | 3.38% | 1.33% | -4.2% | -9.01% |
| EPS 2 | 674.9 | -48.08 | 679.7 | 203.3 | -474.6 | -659.0 |
| Free Cash Flow 1 | -26,688 | 57,728 | 24,123 | 1,533 | 12,051 | -9,000 |
| FCF margin | -7.27% | 20.84% | 9.84% | 0.82% | 8.76% | -10.34% |
| FCF Conversion (EBITDA) | - | - | 98.83% | 68% | - | - |
| FCF Conversion (Net income) | - | - | 291.22% | 61.87% | - | - |
| Dividend per Share 2 | 400.0 | 100.0 | 600.0 | 300.0 | 300.0 | - |
| Announcement Date | 3/19/19 | 3/18/20 | 3/23/21 | 3/23/22 | 3/22/23 | 3/21/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 64,331 | 95,579 | 106,599 | 110,786 | 114,614 | 88,778 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -26,688 | 57,728 | 24,123 | 1,533 | 12,051 | -9,000 |
| ROE (net income / shareholders' equity) | 3.97% | -0.28% | 3.97% | 1.18% | -2.84% | -4.1% |
| ROA (Net income/ Total Assets) | 1.84% | -1.26% | 4.46% | -1.24% | -2.44% | -4.38% |
| Assets 1 | 447,836 | 46,601 | 185,818 | -200,539 | 237,137 | 179,069 |
| Book Value Per Share 2 | 17,245 | 16,823 | 17,425 | 17,151 | 16,304 | 15,700 |
| Cash Flow per Share 2 | 3,484 | 7,470 | 6,547 | 7,426 | 6,012 | 7,022 |
| Capex 1 | 1,445 | 1,831 | 368 | 1,050 | 524 | 658 |
| Capex / Sales | 0.39% | 0.66% | 0.15% | 0.56% | 0.38% | 0.76% |
| Announcement Date | 3/19/19 | 3/18/20 | 3/23/21 | 3/23/22 | 3/22/23 | 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. | |
|---|---|---|
| -2.08% | 59.6M | |
| +11.65% | 107B | |
| -5.04% | 28.56B | |
| +11.79% | 22.18B | |
| -14.19% | 18.16B | |
| -7.70% | 17.05B | |
| -13.54% | 11.09B | |
| -3.20% | 10.39B | |
| -2.81% | 9.65B | |
| +1.76% | 8.35B |
- Stock Market
- Equities
- A041520 Stock
- Financials ELC Co.,Ltd.
