XKRX001530
Market cap678mUSD
Dec 26, Last price
51,400.00KRW
1D
-0.20%
1Q
45.92%
Jan 2017
912.07%
Name
DI Dong Il Corp
Chart & Performance
Profile
Di Dong Il Corporation operates in the textile industry in South Korea. The company provides greige yarn products, including cotton yarns, regenerated and synthetic fibers, and blended yarns; dyed yarns comprising silket dyed, continuous silket, and cheese dyed yarns; and fabrics. It also offers TransDry products that transfer moisture away from the skin or across the surface of the fabric and dries faster; and WarmFresh products for moisture-absorption and heat-generation, anti-bacterial, deodorizing, and pH control applications. Di Dong Il Corporation was founded in 1955 and is based in Seoul, South Korea.
Valuation
Title KRW in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 682,872,127 -25.26% | 913,722,866 12.38% | 813,085,258 19.63% | |||||||
Cost of revenue | 649,230,989 | 835,434,848 | 732,280,264 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 33,641,138 | 78,288,017 | 80,804,994 | |||||||
NOPBT Margin | 4.93% | 8.57% | 9.94% | |||||||
Operating Taxes | 2,515,598 | (12,067,546) | 15,551,288 | |||||||
Tax Rate | 7.48% | 19.25% | ||||||||
NOPAT | 31,125,540 | 90,355,563 | 65,253,706 | |||||||
Net income | 3,235,303 -93.99% | 53,833,426 28.15% | 42,006,522 114.65% | |||||||
Dividends | (5,008,535) | (3,693,812) | (3,008,745) | |||||||
Dividend yield | 0.89% | 1.24% | 0.57% | |||||||
Proceeds from repurchase of equity | (8,439,541) | (910,444) | (2,258,205) | |||||||
BB yield | 1.49% | 0.30% | 0.43% | |||||||
Debt | ||||||||||
Debt current | 234,376,838 | 205,916,582 | 232,400,616 | |||||||
Long-term debt | 16,424,297 | 38,394,757 | 22,464,136 | |||||||
Deferred revenue | 9 | 7,209,669 | ||||||||
Other long-term liabilities | 4,496,294 | 7,462,311 | (580) | |||||||
Net debt | (168,238,316) | 136,748,109 | 135,954,075 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 38,438,794 | 38,954,775 | 24,848,898 | |||||||
CAPEX | (45,932,879) | (33,231,434) | (17,478,021) | |||||||
Cash from investing activities | (25,487,433) | (38,471,234) | (17,650,248) | |||||||
Cash from financing activities | (12,787,760) | (7,311,474) | 10,214,118 | |||||||
FCF | 46,678,312 | 92,135,571 | 22,366,525 | |||||||
Balance | ||||||||||
Cash | 64,247,765 | 60,013,241 | 61,707,795 | |||||||
Long term investments | 354,791,686 | 47,549,989 | 57,202,882 | |||||||
Excess cash | 384,895,845 | 61,877,086 | 78,256,414 | |||||||
Stockholders' equity | 636,957,952 | 1,228,183,442 | 1,158,202,849 | |||||||
Invested Capital | 475,626,667 | 798,703,277 | 745,014,992 | |||||||
ROIC | 4.89% | 11.71% | 9.05% | |||||||
ROCE | 3.64% | 8.44% | 8.87% | |||||||
EV | ||||||||||
Common stock shares outstanding | 19,337 | 20,360 | 19,889 | |||||||
Price | 29,250.00 99.21% | 14,682.93 -44.31% | 26,365.27 94.47% | |||||||
Market cap | 565,596,076 89.20% | 298,945,409 -42.99% | 524,382,942 94.21% | |||||||
EV | 416,813,990 | 456,428,393 | 683,188,032 | |||||||
EBITDA | 55,428,523 | 96,721,167 | 100,969,615 | |||||||
EV/EBITDA | 7.52 | 4.72 | 6.77 | |||||||
Interest | 11,575,057 | 7,787,190 | 5,324,315 | |||||||
Interest/NOPBT | 34.41% | 9.95% | 6.59% |