OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
018000$1006.0057

Unison Co Ltd

Renewable Energy Equipment & ServicesVerified

Unison Co Ltd has a market price of 1,006 KRW per share, translating to a market capitalization of 246.63 billion KRW. The company's price-to-book ratio is 2.33, and its price-to-tangible-book ratio is also 2.33, indicating a premium valuation relative to its book value. The enterprise value to EBITDA ratio is negative at -64.25, reflecting the company's current unprofitability. The enterprise value to revenue ratio is 8.47, suggesting a moderate revenue-based valuation. The company's profitability metrics are weak, with a return on equity of -19.74% and a return on assets of -8.16%. These figures are significantly below the industry median for renewable energy equipment and services, which typically shows positive returns. The operating margin is negative at -13.18%, and the net margin is -51.85%, both of which are far below the industry average. The debt-to-equity ratio is 1.06, indicating a relatively balanced capital structure, but the current ratio of 0.46 suggests liquidity constraints. Unison's revenue is concentrated in a few key markets, with the majority of its sales coming from South Korea. The company has limited geographic diversification, which increases its exposure to local economic and regulatory conditions. The company's revenue concentration in a single country is a notable risk factor, as it limits the ability to offset regional downturns with performance in other markets. The company's growth trajectory is mixed. Revenue for the latest period was 40.27 billion KRW, a significant increase from the analyst estimate of 166.15 billion KRW. However, the company reported a net loss of 20.88 billion KRW, and its operating income was also negative at 5.31 billion KRW. The free cash flow is negative at -29.08 billion KRW, and the operating cash flow is -24.00 billion KRW, indicating cash flow challenges. The capital expenditure of -13.19 billion KRW suggests ongoing investment in the business, but the negative cash flows raise concerns about the sustainability of these investments. The company faces several risk factors, including liquidity constraints and the potential for dilution. The liquidity risk is rated as medium, with the company's cash and equivalents of 17.36 billion KRW being insufficient to cover its total debt of 111.69 billion KRW. The dilution risk is rated as low, but the company has a dilution potential of 0%, indicating no immediate threat from share issuance. The risk assessment also notes that the company's net cash is negative after subtracting total debt, which is a red flag for liquidity management. Recent events include the latest financial filing, which shows a significant revenue increase but also a substantial net loss. The company's management has not provided detailed explanations for the revenue discrepancy or the net loss, which could be a concern for investors. The lack of transparency in the financial results may affect investor confidence and the company's stock performance.

30-day price · 018000(missing data)
No daily-bar history available from current data sources. Alternate source pending.
Profile
CompanyUnison Co Ltd
Ticker018000.KQ
SectorEnergy
BusinessRenewable Energy
Industry groupRenewable Energy
IndustryRenewable Energy Equipment & Services
AI analysis

Business. Unison Co Ltd designs, develops, and sells renewable energy equipment and services, primarily in the solar and wind energy sectors.

Classification. Unison is classified in the Renewable Energy Equipment & Services industry under the Energy economic sector with 92% confidence.

Unison Co Ltd has a market price of 1,006 KRW per share, translating to a market capitalization of 246.63 billion KRW. The company's price-to-book ratio is 2.33, and its price-to-tangible-book ratio is also 2.33, indicating a premium valuation relative to its book value. The enterprise value to EBITDA ratio is negative at -64.25, reflecting the company's current unprofitability. The enterprise value to revenue ratio is 8.47, suggesting a moderate revenue-based valuation. The company's profitability metrics are weak, with a return on equity of -19.74% and a return on assets of -8.16%. These figures are significantly below the industry median for renewable energy equipment and services, which typically shows positive returns. The operating margin is negative at -13.18%, and the net margin is -51.85%, both of which are far below the industry average. The debt-to-equity ratio is 1.06, indicating a relatively balanced capital structure, but the current ratio of 0.46 suggests liquidity constraints. Unison's revenue is concentrated in a few key markets, with the majority of its sales coming from South Korea. The company has limited geographic diversification, which increases its exposure to local economic and regulatory conditions. The company's revenue concentration in a single country is a notable risk factor, as it limits the ability to offset regional downturns with performance in other markets. The company's growth trajectory is mixed. Revenue for the latest period was 40.27 billion KRW, a significant increase from the analyst estimate of 166.15 billion KRW. However, the company reported a net loss of 20.88 billion KRW, and its operating income was also negative at 5.31 billion KRW. The free cash flow is negative at -29.08 billion KRW, and the operating cash flow is -24.00 billion KRW, indicating cash flow challenges. The capital expenditure of -13.19 billion KRW suggests ongoing investment in the business, but the negative cash flows raise concerns about the sustainability of these investments. The company faces several risk factors, including liquidity constraints and the potential for dilution. The liquidity risk is rated as medium, with the company's cash and equivalents of 17.36 billion KRW being insufficient to cover its total debt of 111.69 billion KRW. The dilution risk is rated as low, but the company has a dilution potential of 0%, indicating no immediate threat from share issuance. The risk assessment also notes that the company's net cash is negative after subtracting total debt, which is a red flag for liquidity management. Recent events include the latest financial filing, which shows a significant revenue increase but also a substantial net loss. The company's management has not provided detailed explanations for the revenue discrepancy or the net loss, which could be a concern for investors. The lack of transparency in the financial results may affect investor confidence and the company's stock performance.
Key takeaways
  • Unison Co Ltd is valued at a premium to book but is unprofitable with negative EBITDA and net income.
  • The company's liquidity position is weak, with a current ratio of 0.46 and negative net cash after debt.
  • Revenue is concentrated in South Korea, increasing exposure to local economic and regulatory risks.
  • Despite a revenue increase, the company reported a significant net loss and negative cash flows.
  • The company's capital expenditures are ongoing, but the negative cash flows raise concerns about the sustainability of these investments.
  • The risk assessment highlights liquidity constraints and the need for improved cash flow management.
  • --
  • # RATIONALES
Financial snapshot
PeriodHA-latest
CurrencyKRW
Revenue$40.27B
Gross profit$3.21B
Operating income-$5.31B
Net income-$20.88B
R&D
SG&A
D&A
SBC
Operating cash flow-$24.00B
CapEx-$13.20B
Free cash flow-$29.08B
Total assets$255.83B
Total liabilities$150.09B
Total equity$105.74B
Cash & equivalents$17.36B
Long-term debt$111.69B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0$40.27B-$5.31B-$20.88B-$29.08B
FY-1$25.73B-$13.20B-$22.55B-$26.91B
FY-2$107.74B-$20.91B-$26.14B-$27.36B
FY-3$239.18B$1.70B-$13.09B-$18.10B
FY-4$149.66B$9.88B-$1.29B-$5.31B
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0$255.83B$105.74B$17.36B
FY-1$248.97B$66.21B$10.85B
FY-2$263.05B$58.97B$12.74B
FY-3$262.01B$67.21B$2.72B
FY-4$271.58B$77.39B$2.75B
PeriodOCFCapExFCFSBC
FY0-$24.00B-$13.20B-$29.08B
FY-1-$2.33B-$9.86B-$26.91B
FY-2-$25.95B-$6.87B-$27.36B
FY-3-$1.19B-$10.63B-$18.10B
FY-4$3.11B-$9.08B-$5.31B
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0$3.78B
FQ-1$4.56B-$2.69B-$4.65B-$7.88B
FQ-2$16.32B-$1.12B-$5.11B-$8.86B
FQ-3$13.29B$379.2M-$7.70B-$9.20B
FQ-4$6.10B-$1.87B-$3.42B-$2.58B
FQ-5$6.56B-$3.55B-$4.06B-$4.10B
FQ-6$8.45B-$1.61B-$4.08B-$6.38B
FQ-7$5.23B-$3.18B-$6.80B-$8.67B
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0$103.15B$14.03B
FQ-1$255.83B$105.74B$17.36B
FQ-2$265.15B$95.31B$19.54B
FQ-3$248.92B$57.43B$1.22B
FQ-4$240.98B$62.65B$657.7M
FQ-5$248.97B$66.21B$10.85B
FQ-6$253.77B$70.44B$12.68B
FQ-7$250.03B$74.52B$1.10B
PeriodOCFCapExFCFSBC
FQ0-$6.35B-$4.22B
FQ-1-$24.00B-$13.20B-$7.88B
FQ-2-$15.04B-$8.80B-$8.86B
FQ-3-$7.46B-$3.24B-$9.20B
FQ-4-$7.00B-$462.5M-$2.58B
FQ-5-$2.33B-$9.86B-$4.10B
FQ-6-$8.36B-$8.50B-$6.38B
FQ-7-$10.06B-$4.82B-$8.67B
Valuation
Market price$1006.00
Market cap$246.63B
Enterprise value$340.96B
P/E
Reported non-GAAP P/E
EV/Revenue8.5
EV/Op income
EV/OCF
P/B2.3
P/Tangible book2.3
Tangible book$105.74B
Net cash-$94.33B
Current ratio0.5
Debt/Equity1.1
ROA-8.2%
ROE-19.7%
Cash conversion1.1%
CapEx/Revenue-32.8%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Renewable Energy · cohort 212 companies
Metric018000Activity
Op margin-13.2%0.5% medp25 -34.9% · p75 8.8%below median
Net margin-51.8%-1.1% medp25 -41.8% · p75 6.2%bottom quartile
Gross margin8.0%17.5% medp25 6.9% · p75 30.9%below median
CapEx / revenue-32.8%-6.9% medp25 -20.4% · p75 -1.6%bottom quartile
Debt / equity106.0%36.4% medp25 4.3% · p75 110.5%above median
Observations
IR observations
Last actual revenue166,148,980,000 KRW
Source: analysis-pipeline (hybrid)Generated: 2026-05-18 01:50 UTCJob: fa26af1b