XKRX011330
Market cap92mUSD
Dec 26, Last price
1,518.00KRW
1D
1.27%
1Q
10.16%
Jan 2017
-4.23%
Name
Uni Chem Co Ltd
Chart & Performance
Profile
Uni-Chem Co., Ltd. manufactures and sells leather products in South Korea. It offers fabrics for automobile seats and handbags. The company was formerly known as Shinjin Leather Industrial Co., Ltd. and changed its name to Uni-Chem Co., Ltd. in April 2000. The company was founded in 1976 and is headquartered in Ansan, 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 | 2015‑06 | |
Income | ||||||||||
Revenues | 108,288,137 -10.09% | 120,444,646 -2.35% | 123,343,370 -2.30% | |||||||
Cost of revenue | 99,060,169 | 109,512,298 | 106,633,048 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 9,227,968 | 10,932,348 | 16,710,321 | |||||||
NOPBT Margin | 8.52% | 9.08% | 13.55% | |||||||
Operating Taxes | (996,432) | (3,769,525) | (839,937) | |||||||
Tax Rate | ||||||||||
NOPAT | 10,224,400 | 14,701,873 | 17,550,258 | |||||||
Net income | (6,253,840) -582.38% | 1,296,442 -64.12% | 3,613,409 -66.76% | |||||||
Dividends | (1,440,271) | (2,153,419) | (1,695,063) | |||||||
Dividend yield | 0.79% | 2.46% | 1.90% | |||||||
Proceeds from repurchase of equity | 2,702,692 | 84,894,194 | ||||||||
BB yield | -1.49% | -95.33% | ||||||||
Debt | ||||||||||
Debt current | 51,977,611 | 202,517,051 | 95,569,341 | |||||||
Long-term debt | 11,648,847 | 19,958,842 | 74,739,401 | |||||||
Deferred revenue | 1,737,769 | |||||||||
Other long-term liabilities | 673,068 | 1,550,631 | 530 | |||||||
Net debt | 22,941,165 | 219,101,189 | 161,957,502 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (16,855,919) | 23,431,308 | 25,847,100 | |||||||
CAPEX | (80,155,466) | (94,422,945) | (49,900,509) | |||||||
Cash from investing activities | (76,295,554) | (92,166,032) | (57,719,669) | |||||||
Cash from financing activities | 93,240,054 | 62,916,685 | 34,374,483 | |||||||
FCF | 175,797,255 | (59,994,362) | (9,154,474) | |||||||
Balance | ||||||||||
Cash | 1,424,004 | 3,693,358 | 19,822,154 | |||||||
Long term investments | 39,261,290 | (318,655) | (11,470,914) | |||||||
Excess cash | 35,270,887 | 2,184,072 | ||||||||
Stockholders' equity | 81,445,428 | 119,233,239 | 107,979,045 | |||||||
Invested Capital | 174,304,621 | 361,619,290 | 296,555,359 | |||||||
ROIC | 3.82% | 4.47% | 6.27% | |||||||
ROCE | 4.40% | 3.00% | 5.52% | |||||||
EV | ||||||||||
Common stock shares outstanding | 86,240 | 71,944 | 69,035 | |||||||
Price | 2,110.00 73.66% | 1,215.00 -5.81% | 1,290.00 -8.83% | |||||||
Market cap | 181,966,873 108.17% | 87,411,967 -1.84% | 89,054,996 -23.90% | |||||||
EV | 204,908,037 | 324,843,579 | 269,784,487 | |||||||
EBITDA | 17,908,543 | 19,045,690 | 22,512,356 | |||||||
EV/EBITDA | 11.44 | 17.06 | 11.98 | |||||||
Interest | 5,384,894 | 6,300,278 | 5,569,953 | |||||||
Interest/NOPBT | 58.35% | 57.63% | 33.33% |