XKRX019210
Market cap107mUSD
Jan 09, Last price
5,100.00KRW
1D
0.59%
1Q
-3.38%
Jan 2017
-43.45%
Name
YG-1 Co Ltd
Chart & Performance
Profile
YG-1 Co., Ltd. engages in the manufacture and sale of cutting tools in South Korea. It offers milling, hole making, threading, and turning tools, as well as tooling systems. The company also exports its products to approximately 75 countries. YG-1 Co., Ltd. was founded in 1981 and is headquartered in Incheon, 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 | 553,181,696 0.61% | 549,800,690 20.09% | |||||||
Cost of revenue | 489,737,622 | 403,999,057 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 63,444,073 | 145,801,633 | |||||||
NOPBT Margin | 11.47% | 26.52% | |||||||
Operating Taxes | 6,559,737 | 22,559,799 | |||||||
Tax Rate | 10.34% | 15.47% | |||||||
NOPAT | 56,884,337 | 123,241,835 | |||||||
Net income | 23,438,145 -26.84% | 32,035,675 49.36% | |||||||
Dividends | (10,739,562) | (6,154,871) | |||||||
Dividend yield | 5.46% | 2.82% | |||||||
Proceeds from repurchase of equity | 229,518 | ||||||||
BB yield | -0.12% | ||||||||
Debt | |||||||||
Debt current | 365,164,402 | 357,676,846 | |||||||
Long-term debt | 167,898,998 | 120,368,527 | |||||||
Deferred revenue | 1 | 9,271,216 | |||||||
Other long-term liabilities | 8,665,194 | 12,434,340 | |||||||
Net debt | 484,749,830 | 417,453,284 | |||||||
Cash flow | |||||||||
Cash from operating activities | 40,215,063 | (371,797) | |||||||
CAPEX | (57,260,859) | (47,323,971) | |||||||
Cash from investing activities | (56,528,419) | (30,211,618) | |||||||
Cash from financing activities | 4,371,012 | 38,831,641 | |||||||
FCF | (14,636,110) | 69,808,341 | |||||||
Balance | |||||||||
Cash | 32,053,060 | 44,642,291 | |||||||
Long term investments | 16,260,510 | 15,949,798 | |||||||
Excess cash | 20,654,485 | 33,102,055 | |||||||
Stockholders' equity | 256,406,040 | 240,560,544 | |||||||
Invested Capital | 863,229,589 | 778,974,139 | |||||||
ROIC | 6.93% | 16.38% | |||||||
ROCE | 7.10% | 17.70% | |||||||
EV | |||||||||
Common stock shares outstanding | 34,194 | 34,194 | |||||||
Price | 5,750.00 -9.87% | 6,380.00 -13.78% | |||||||
Market cap | 196,613,936 -9.87% | 218,155,985 -13.78% | |||||||
EV | 689,344,422 | 643,382,926 | |||||||
EBITDA | 106,955,840 | 187,830,905 | |||||||
EV/EBITDA | 6.45 | 3.43 | |||||||
Interest | 30,788,084 | 15,414,247 | |||||||
Interest/NOPBT | 48.53% | 10.57% |