XKRX015890
Market cap103mUSD
Dec 24, Last price
5,160.00KRW
1D
0.78%
1Q
-1.71%
Jan 2017
7.28%
Name
Taekyung Industrial Co Ltd
Chart & Performance
Profile
Taekyung Industry.Co., Ltd. manufactures and sells ultra-fine ground calcium carbonate, ferroalloy, and hydrogen sulfide adsorbent basic materials in South Korea and internationally. The company offers ferroalloy products, such as high-carbon ferromanganese and silico-manganese products. It also provides liquid-type ultrafine heavy calcium carbonate for coating art paper and whiteboards, as well as for matte paper, water-based paints, and pillars. In addition, the company offers DETOX-S to absorb hydrogen sulfide; DETOX-B to absorb basic gas; and carbides. Further, it provides lime products, such as quicklime, slaked lime, calcium hydroxide, and light calcium carbonate; petro coke fuel; zinc oxide and zinc dust products; vaporizers; steelmaking refining agents; and various industrial gases, including acetylene, oxygen, carbon dioxide, nitrogen, LPG, and argon, as well as various environmental treatment agents, such as liquid calcified lime. Additionally, the company offers halogen bulbs automobiles; lamps; and LED lighting products, as well as operates highway rest areas; and service areas, gas stations, and LPG charging stations. Taekyung Industry.Co., Ltd. was founded in 1975 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 | 656,027,303 -10.55% | 733,384,358 41.92% | 516,770,865 20.00% | |||||||
Cost of revenue | 570,824,719 | 632,536,254 | 434,177,677 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 85,202,584 | 100,848,103 | 82,593,188 | |||||||
NOPBT Margin | 12.99% | 13.75% | 15.98% | |||||||
Operating Taxes | 11,987,679 | 2,754,616 | 9,081,338 | |||||||
Tax Rate | 14.07% | 2.73% | 11.00% | |||||||
NOPAT | 73,214,905 | 98,093,487 | 73,511,850 | |||||||
Net income | 16,274,652 -56.56% | 37,464,889 32.50% | 28,276,433 225.61% | |||||||
Dividends | (8,970,311) | (8,156,179) | (7,260,794) | |||||||
Dividend yield | 6.64% | 6.31% | 5.41% | |||||||
Proceeds from repurchase of equity | 7,633,295 | 1,658,694 | ||||||||
BB yield | -5.65% | -1.24% | ||||||||
Debt | ||||||||||
Debt current | 73,333,684 | 103,855,907 | 74,234,749 | |||||||
Long-term debt | 3,394,341 | 2,533,848 | 3,408,126 | |||||||
Deferred revenue | 7,655,479 | |||||||||
Other long-term liabilities | 8,110,340 | 7,992,910 | (300) | |||||||
Net debt | (57,951,162) | 10,672,242 | 22,484,058 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 58,056,079 | 31,185,892 | 61,684,300 | |||||||
CAPEX | (31,712,990) | (18,138,821) | (11,826,032) | |||||||
Cash from investing activities | (40,476,577) | (3,650,559) | (28,964,997) | |||||||
Cash from financing activities | (33,992,426) | 3,959,482 | (35,582,867) | |||||||
FCF | 59,259,544 | 64,152,727 | 70,047,290 | |||||||
Balance | ||||||||||
Cash | 105,096,619 | 110,136,791 | 105,397,632 | |||||||
Long term investments | 29,582,567 | (14,419,278) | (50,238,815) | |||||||
Excess cash | 101,877,821 | 59,048,295 | 29,320,274 | |||||||
Stockholders' equity | 443,818,137 | 531,558,508 | 496,200,251 | |||||||
Invested Capital | 431,044,184 | 463,324,286 | 430,424,671 | |||||||
ROIC | 16.37% | 21.95% | 17.41% | |||||||
ROCE | 15.55% | 18.79% | 17.07% | |||||||
EV | ||||||||||
Common stock shares outstanding | 20,595 | 19,961 | 20,031 | |||||||
Price | 6,560.00 1.23% | 6,480.00 -3.28% | 6,700.00 13.75% | |||||||
Market cap | 135,105,358 4.45% | 129,345,226 -3.62% | 134,207,512 13.70% | |||||||
EV | 225,043,962 | 276,259,713 | 279,708,970 | |||||||
EBITDA | 103,689,426 | 120,363,038 | 102,135,088 | |||||||
EV/EBITDA | 2.17 | 2.30 | 2.74 | |||||||
Interest | 4,684,831 | 3,260,547 | 2,296,040 | |||||||
Interest/NOPBT | 5.50% | 3.23% | 2.78% |