XKRX
159580
Market cap65mUSD
Aug 16, Last price
4,645.00KRW
Name
Zero to Seven Inc
Chart & Performance
Profile
Zero to Seven Inc operates an online retail store for baby and children's products. The Company offers baby clothing, diapers, toys, baby food, furniture, books, cosmetics, bedding, and other related products.
Valuation
Title KRW in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 66,894,426 -3.63% | 69,412,990 -23.21% | 90,391,451 -19.26% | |||||||
Cost of revenue | 56,167,424 | 57,543,970 | 69,545,109 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 10,727,002 | 11,869,020 | 20,846,342 | |||||||
NOPBT Margin | 16.04% | 17.10% | 23.06% | |||||||
Operating Taxes | 1,025,836 | 1,134,429 | (4,034,463) | |||||||
Tax Rate | 9.56% | 9.56% | ||||||||
NOPAT | 9,701,166 | 10,734,591 | 24,880,806 | |||||||
Net income | 500,048 -48.13% | 963,998 -90.51% | 10,157,335 772.47% | |||||||
Dividends | (1,001,632) | |||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 1,053,606 | 1,110,162 | ||||||||
BB yield | -0.82% | |||||||||
Debt | ||||||||||
Debt current | 449,733 | 581,094 | 7,474,799 | |||||||
Long-term debt | 449,733 | 1,448,838 | 2,195,739 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 548,109 | 155,587 | 344,384 | |||||||
Net debt | (11,998,296) | (12,872,328) | (6,981,682) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,286,199 | 5,194,004 | 12,563,560 | |||||||
CAPEX | (594,010) | (1,728,400) | (1,647,214) | |||||||
Cash from investing activities | (705,781) | (1,918,791) | (10,986,260) | |||||||
Cash from financing activities | (1,588,020) | (6,457,894) | 322,640 | |||||||
FCF | 7,292,736 | 3,143,941 | 34,725,790 | |||||||
Balance | ||||||||||
Cash | 9,708,011 | 10,480,840 | 23,601,931 | |||||||
Long term investments | 3,189,751 | 4,421,420 | (6,949,711) | |||||||
Excess cash | 9,553,041 | 11,431,611 | 12,132,648 | |||||||
Stockholders' equity | 14,492,060 | 15,309,446 | 14,507,398 | |||||||
Invested Capital | 72,243,710 | 71,276,324 | 76,105,367 | |||||||
ROIC | 13.52% | 14.57% | 31.83% | |||||||
ROCE | 13.11% | 14.35% | 23.63% | |||||||
EV | ||||||||||
Common stock shares outstanding | 19,778 | 19,863 | 19,747 | |||||||
Price | 6,870.00 -37.26% | |||||||||
Market cap | 135,662,117 -37.21% | |||||||||
EV | 128,680,434 | |||||||||
EBITDA | 13,927,432 | 15,201,783 | 24,354,837 | |||||||
EV/EBITDA | 5.28 | |||||||||
Interest | 25,345 | 111,556 | 273,315 | |||||||
Interest/NOPBT | 0.24% | 0.94% | 1.31% |