Loading…
Employees: 430
Size VITZROCELL (082920.KS) is a South Korea Industrials company (Electrical Products) with a market value of $675M, the 289th largest of 495 South Korea companies the cockpit tracks. Shares closed at ₩20,500 on 6 Nov 2026.
Performance Over six months the shares fell 64.0%, against -30.3% for the median peer and -24.5% for the South Korea market (cap-weighted) — 2nd lowest of 21 in its peer set.
Growth Revenue grew 20.7% over the last twelve months (peer median +15.2%); the operating margin is 27.8% (peer median 2.6%).
Valuation It trades at 11.5× forward earnings against a peer median of 19.4× (3rd cheapest of 8).
Price implies For today's price to make sense, revenue must grow about -8% a year for seven years (Req g). Recent delivered growth is +17%, so the hurdle is -24 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 20.6 points above its cost of capital (6.4% WACC).
Next results Next results expected around 16 Nov 2026 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ₩277B | ₩243B | ₩211B | ₩176B | ₩141B |
| Revenue growth | — | +15% | +20% | +25% | — |
| Gross profit | ₩108B | ₩95.5B | ₩75.3B | ₩57.0B | ₩46.3B |
| EBITDA | ₩88.5B | ₩80.8B | ₩66.1B | ₩48.4B | ₩39.2B |
| Net income | ₩71.3B | ₩56.9B | ₩51.3B | ₩36.1B | ₩23.1B |
| Free cash flow | ₩61.8B | ₩52.2B | ₩55.7B | ₩28.8B | ₩21.5B |
| Capital expenditure | ₩11.8B | ₩11.4B | ₩4.09B | ₩10.3B | ₩5.42B |
| Total debt | ₩17.7B | ₩3.62B | ₩632M | ₩4.26B | ₩19.5B |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | 082920.KS | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | -30.6% | -12.4% | lowest of 21 |
| 6-month return | -64.0% | -30.3% | 2nd lowest of 21 |
| Distance from 52-week high | -69.8% | -47.6% | 2nd lowest of 21 |
| Revenue growth (TTM) | +20.7% | +15.2% | 10th highest of 21 |
| Operating margin | 27.8% | 2.6% | highest of 21 |
| Forward P/E | 11.5× | 19.4× | 3rd cheapest of 8 |
| Growth the price implies (Req g, 7 yrs) | -7.9% | 14.8% | least demanding of 9 |
| Growth delivered (Del g) | +16.5% | +7.4% | 2nd highest of 9 |
| Hurdle (Req g minus delivered) | -24.4 pp | +4.5 pp | least demanding of 9 |
| ROIC minus cost of capital | +20.6 pp | -4.1 pp | highest of 20 |
| EV / EBITDA | 8.7× | n/a | — |
| Net debt / EBITDA | -1.7× | n/a | — |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| VITZROCELL 082920.KS | South Korea | $675M | -64% | +21% | 28% | 11.5× | -7.9% | +16.5% |
| Suzhou Huazhijie Telecom 603400.SS | China | $675M | -36% | +14% | 8% | 18.7× | n/a | n/a |
| Huarui Electrical Appliance 300626.SZ | China | $678M | -6% | +7% | 5% | n/a | 45.1% | +2.5% |
| Guangdong Rifeng Electric 002953.SZ | China | $679M | -22% | +11% | 3% | n/a | 19.7% | +22.7% |
| Zhongfu Shenying Carbon Fiber 688295.SS | China | $680M | -45% | +22% | 2% | 160.8× | n/a | n/a |
| Henan Hengxing Science & Technology 002132.SZ | China | $681M | -29% | +3% | 1% | n/a | 10.0% | +12.7% |
| Guangdong Greenway Technology 688345.SS | China | $668M | -17% | +39% | 3% | 27.5× | n/a | n/a |
| Henan Senyuan Electric 002358.SZ | China | $684M | -32% | +2% | 8% | n/a | n/a | n/a |
| Allis Electric 1514.TW | Taiwan | $665M | -32% | +24% | 10% | 19.4× | 8.9% | +15.6% |
| ITM Power ITM.L | United Kingdom | $689M | -53% | +68% | -74% | n/a | n/a | n/a |
| Jiangsu Tongguang Electronic Wire and Cable 300265.SZ | China | $690M | -43% | -4% | -1% | n/a | 36.9% | +11.8% |
| ADS-TEC Energy Public ADSE | United States | $692M | -18% | -42% | -224% | 24.5× | n/a | n/a |
| Tianjin Jingwei Huikai Optoelectronic 300120.SZ | China | $693M | +9% | +30% | -2% | n/a | 53.3% | -3.7% |
| Henan Carve Electronics Technology 301182.SZ | China | $657M | -34% | +32% | -17% | n/a | n/a | n/a |
| Jiangsu SINOJIT Wind Energy Technology 601218.SS | China | $657M | -30% | +28% | 8% | n/a | 0.3% | -7.2% |
| Qingdao Tianneng Heavy Industries 300569.SZ | China | $698M | -25% | +5% | 8% | n/a | 4.5% | +3.1% |
| Hubei Wanrun New Energy Technology 688275.SS | China | $648M | -67% | +146% | 4% | 4.6× | n/a | n/a |
| Ta Ya Electric Wire & Cable 1609.TW | Taiwan | $709M | -9% | +17% | 12% | 11.0× | n/a | n/a |
| Shenzhen Minkave Technology 300506.SZ | China | $716M | -31% | -7% | -98% | n/a | n/a | n/a |
| Zhejiang Sunflower Great Health 300111.SZ | China | $635M | -15% | -20% | -10% | n/a | n/a | n/a |
| Zhejiang Founder Motor 002196.SZ | China | $634M | -35% | +26% | 0% | n/a | n/a | n/a |