XKRX006570
Market cap27mUSD
Dec 24, Last price
2,615.00KRW
1D
-2.24%
1Q
-12.10%
Jan 2017
-57.13%
Name
Daelim Trading Co Ltd
Chart & Performance
Profile
Daelim Trading Co., Ltd. manufactures and supplies flatware products in South Korea and internationally. It offers washbasin, tub, sink, and general faucets; urine/feces flush valves; products for handicapped; parts; and other products, such as footbath towels, diaper changings, towel dryers, pedal valves/drains dehydrators, and water purifier faucets. The company also provides accessories, such as towel bars, toilet paper holders, soap holders, tumbler holders, clothes hangers, towel rings, utility shelves, toilet brushes, shaving mirrors, and magazine holders, as well as bidets, shower booths, bath tubs, unicles, and flatware products. Daelim Trading Co., Ltd. was founded in 1970 and is headquartered 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 | 145,721,236 -16.31% | 174,112,262 12.16% | 155,229,119 -0.86% | |||||||
Cost of revenue | 134,342,799 | 152,388,392 | 140,542,532 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 11,378,437 | 21,723,871 | 14,686,587 | |||||||
NOPBT Margin | 7.81% | 12.48% | 9.46% | |||||||
Operating Taxes | (1,275,250) | (527,901) | 919,678 | |||||||
Tax Rate | 6.26% | |||||||||
NOPAT | 12,653,687 | 22,251,771 | 13,766,909 | |||||||
Net income | (7,965,251) -310.19% | 3,789,581 1,229.48% | 285,043 -102.23% | |||||||
Dividends | (449,754) | |||||||||
Dividend yield | 1.00% | |||||||||
Proceeds from repurchase of equity | (202,748) | |||||||||
BB yield | 0.38% | |||||||||
Debt | ||||||||||
Debt current | 67,123,603 | 52,260,271 | 56,711,911 | |||||||
Long-term debt | 10,301,653 | 7,338,028 | 3,764,363 | |||||||
Deferred revenue | 26,565 | |||||||||
Other long-term liabilities | 5,995,361 | 5,246,662 | 4,992,299 | |||||||
Net debt | 56,867,387 | 49,908,631 | 52,733,539 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (3,173,948) | 6,589,528 | (2,709,491) | |||||||
CAPEX | (6,354,417) | (3,434,497) | (3,496,224) | |||||||
Cash from investing activities | (7,986,597) | (2,320,826) | (2,367,238) | |||||||
Cash from financing activities | 15,240,255 | (1,699,659) | (343,940) | |||||||
FCF | 11,661,941 | 24,234,772 | 5,653,317 | |||||||
Balance | ||||||||||
Cash | 13,599,847 | 9,173,855 | 6,210,843 | |||||||
Long term investments | 6,958,022 | 515,814 | 1,531,893 | |||||||
Excess cash | 13,271,807 | 984,055 | ||||||||
Stockholders' equity | 50,618,993 | 61,507,470 | 56,814,635 | |||||||
Invested Capital | 139,975,322 | 143,175,694 | 140,452,279 | |||||||
ROIC | 8.94% | 15.69% | 10.11% | |||||||
ROCE | 7.42% | 15.07% | 10.46% | |||||||
EV | ||||||||||
Common stock shares outstanding | 15,064 | 15,064 | 15,067 | |||||||
Price | 2,975.00 -16.67% | 3,570.00 1.28% | 3,525.00 -11.32% | |||||||
Market cap | 44,816,807 -16.67% | 53,780,169 1.26% | 53,110,276 -11.83% | |||||||
EV | 102,062,293 | 104,057,044 | 106,173,755 | |||||||
EBITDA | 15,215,089 | 24,571,073 | 16,713,219 | |||||||
EV/EBITDA | 6.71 | 4.23 | 6.35 | |||||||
Interest | 4,287,040 | 2,986,233 | 2,161,712 | |||||||
Interest/NOPBT | 37.68% | 13.75% | 14.72% |