XKRX000850
Market cap40mUSD
Jan 10, Last price
27,300.00KRW
1D
0.00%
1Q
-3.87%
Jan 2017
-45.83%
Name
Hwacheon Machine Tool Co Ltd
Chart & Performance
Profile
Hwacheon Machine Tool Co. Ltd develops, manufactures, and sells various machine tools primarily in South Korea. It offers NC lathes, machining centers, and the machineries for automation, as well as casting products, various robotic materials, components, and alloy cast iron. The company was founded in 1952 and is based in Gwangju, South Korea.
Valuation
Title KRW in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 225,720,429 -7.53% | 244,093,711 19.67% | |||||||
Cost of revenue | 202,485,116 | 218,271,568 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 23,235,313 | 25,822,143 | |||||||
NOPBT Margin | 10.29% | 10.58% | |||||||
Operating Taxes | 2,015,958 | 7,419,647 | |||||||
Tax Rate | 8.68% | 28.73% | |||||||
NOPAT | 21,219,355 | 18,402,496 | |||||||
Net income | 10,563,123 -71.82% | 37,485,626 302.48% | |||||||
Dividends | (5,500,000) | (2,200,000) | |||||||
Dividend yield | 7.90% | 3.26% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 37,452,269 | 29,125,956 | |||||||
Long-term debt | 14,363,042 | 17,430,655 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 786,707 | 639,303 | |||||||
Net debt | (227,236,048) | (159,790,587) | |||||||
Cash flow | |||||||||
Cash from operating activities | 5,272,118 | 30,985,576 | |||||||
CAPEX | (2,609,669) | (6,063,492) | |||||||
Cash from investing activities | (15,810,832) | (36,660,050) | |||||||
Cash from financing activities | (747,890) | 4,722,397 | |||||||
FCF | 9,887,111 | 10,379,866 | |||||||
Balance | |||||||||
Cash | 90,747,890 | 103,934,694 | |||||||
Long term investments | 188,303,470 | 102,412,504 | |||||||
Excess cash | 267,765,338 | 194,142,512 | |||||||
Stockholders' equity | 341,814,779 | 363,287,714 | |||||||
Invested Capital | 129,399,046 | 191,111,251 | |||||||
ROIC | 13.24% | 10.80% | |||||||
ROCE | 5.50% | 6.27% | |||||||
EV | |||||||||
Common stock shares outstanding | 2,200 | 2,200 | |||||||
Price | 31,650.00 3.26% | 30,650.00 -10.51% | |||||||
Market cap | 69,630,000 3.26% | 67,430,000 -10.51% | |||||||
EV | (157,606,048) | (92,360,587) | |||||||
EBITDA | 28,716,423 | 30,821,035 | |||||||
EV/EBITDA | |||||||||
Interest | 1,295,954 | 660,172 | |||||||
Interest/NOPBT | 5.58% | 2.56% |