XKRX016740
Market cap65mUSD
Jan 10, Last price
3,130.00KRW
1D
-0.63%
1Q
-10.30%
Jan 2017
1.68%
IPO
-29.29%
Name
Dual Co Ltd
Chart & Performance
Profile
DUAL Co., Ltd. manufactures and sells automobile parts in South Korea and internationally. Its products comprise car fabrics, seats, and air bags. The company was founded in 1971 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 |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 753,135,643 33.06% | 565,996,038 14.20% | |||||||
Cost of revenue | 664,083,835 | 514,440,890 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 89,051,808 | 51,555,148 | |||||||
NOPBT Margin | 11.82% | 9.11% | |||||||
Operating Taxes | 15,534,691 | 5,330,209 | |||||||
Tax Rate | 17.44% | 10.34% | |||||||
NOPAT | 73,517,117 | 46,224,939 | |||||||
Net income | 20,842,560 186.56% | 7,273,473 -54.44% | |||||||
Dividends | (2,597,581) | (2,597,581) | |||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | (6,355,059) | ||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 61,616,927 | 85,028,801 | |||||||
Long-term debt | 38,930,289 | 39,241,581 | |||||||
Deferred revenue | 5,888,384 | 2,023,713 | |||||||
Other long-term liabilities | 24,638,987 | 19,856,519 | |||||||
Net debt | 30,240,078 | 76,018,412 | |||||||
Cash flow | |||||||||
Cash from operating activities | 16,724,926 | 18,447,104 | |||||||
CAPEX | (8,428,579) | (12,048,187) | |||||||
Cash from investing activities | 20,349,525 | (29,735,336) | |||||||
Cash from financing activities | (39,048,597) | (8,489,369) | |||||||
FCF | 26,461,015 | 37,566,087 | |||||||
Balance | |||||||||
Cash | 58,098,429 | 91,644,018 | |||||||
Long term investments | 12,208,709 | (43,392,049) | |||||||
Excess cash | 32,650,356 | 19,952,167 | |||||||
Stockholders' equity | 202,514,823 | 212,265,934 | |||||||
Invested Capital | 293,686,495 | 302,480,987 | |||||||
ROIC | 24.66% | 16.00% | |||||||
ROCE | 26.27% | 15.51% | |||||||
EV | |||||||||
Common stock shares outstanding | 31,208 | 32,470 | |||||||
Price | |||||||||
Market cap | |||||||||
EV | |||||||||
EBITDA | 108,837,464 | 72,981,774 | |||||||
EV/EBITDA | |||||||||
Interest | 3,810,699 | 3,631,297 | |||||||
Interest/NOPBT | 4.28% | 7.04% |