XKRX418620
Market cap37mUSD
Jan 10, Last price
5,710.00KRW
1D
0.00%
1Q
-59.90%
IPO
-74.10%
Name
E8ight Co Ltd
Chart & Performance
P/E
—
P/S
15.03
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
3.67b
+1,085.68%
Net income
-6.40b
L-21.16%
CFO
-4.73b
L-20.51%
Profile
E8IGHT Co.,ltd develops and supplies software solutions in South Korea. The company offers NFLOW, a particle-based fluid simulation software that includes NFLOW smoothed particle hydrodynamics for analyzing fluid flow by tracking the motion of fluid particles, as well as NFLOW Lattice Boltzmann methods for analyzing fluid flow using particle distribution functions; NDX PRO, a 3D digital twin platform; N3D WORKS for model optimization and process of various analysis condition for accurate computing fluid analysis; and N3D VIEW that provides visualization and report of computing fluid analysis result. Its products are used in smart city, water management, bio and healthcare, manufacturing, aerospace, and renewable energy applications. The company was founded in 2012 and is based in Seoul, South Korea.
Valuation
Title KRW in thousands, except ratios and share amounts | FY | FY | FY | FY |
|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | |
| Income | ||||
Revenues | 3,665,563 1,085.68% | 309,154 56.46% | ||
Cost of revenue | 4,752,791 | 3,903,307 | ||
Unusual Expense (Income) | ||||
NOPBT | (1,087,228) | (3,594,153) | ||
NOPBT Margin | ||||
Operating Taxes | 234,175 | |||
Tax Rate | ||||
NOPAT | (1,087,228) | (3,828,329) | ||
Net income | (6,399,002) -21.16% | (8,116,735) 9.03% | ||
Dividends | ||||
Dividend yield | ||||
Proceeds from repurchase of equity | 204,981 | 2,256,404 | ||
BB yield | ||||
| Debt | ||||
Debt current | 7,437,709 | 4,007,831 | ||
Long-term debt | 1,649,321 | 3,207,307 | ||
Deferred revenue | ||||
Other long-term liabilities | 725,216 | 731,910 | ||
Net debt | 7,164,259 | 4,065,603 | ||
| Cash flow | ||||
Cash from operating activities | (4,728,869) | (5,948,726) | ||
CAPEX | (60,129) | (94,006) | ||
Cash from investing activities | 957,736 | (2,168,416) | ||
Cash from financing activities | 2,529,051 | 5,544,179 | ||
FCF | 2,207,437 | (3,686,236) | ||
| Balance | ||||
Cash | 422,771 | 2,161,716 | ||
Long term investments | 1,500,000 | 987,819 | ||
Excess cash | 1,739,493 | 3,134,077 | ||
Stockholders' equity | (31,719,764) | (23,680,555) | ||
Invested Capital | 32,070,415 | 27,640,562 | ||
ROIC | ||||
ROCE | ||||
| EV | ||||
Common stock shares outstanding | 8,289 | 8,036 | ||
Price | ||||
Market cap | ||||
EV | ||||
EBITDA | 11,262 | (2,472,538) | ||
EV/EBITDA | ||||
Interest | 941,622 | 520,743 | ||
Interest/NOPBT | ||||