XKRX033180
Market cap5mUSD
Apr 05, Last price
442.00KRW
Name
KH Feelux Co Ltd
Chart & Performance
Profile
KH Feelux Co., Ltd. engages in the research, design, engineering, manufacturing, and sale of electronic ballast and lighting systems in Asia, Europe, and North America. It offers FLX, FLXible, AC, MonoRail, FLT track system, Luxfeel, and B2C collection products, as well as dimming systems for use in hotels, department stores, restaurants, offices, residences, schools, leisure clubs, stage sets, retail areas, etc. The company was formerly known as Feelux Co., Ltd and changed its name to KH Feelux Co., Ltd. in March 2021. KH Feelux Co., Ltd. was founded in 1975 and is headquartered in Yangju, 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 | 140,239,665 -14.64% | 164,291,828 36.69% | 120,192,178 1.16% | |||||||
Cost of revenue | 129,087,656 | 161,775,360 | 103,396,880 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 11,152,009 | 2,516,469 | 16,795,298 | |||||||
NOPBT Margin | 7.95% | 1.53% | 13.97% | |||||||
Operating Taxes | (3,410,699) | (16,488,111) | (1,649,534) | |||||||
Tax Rate | ||||||||||
NOPAT | 14,562,707 | 19,004,580 | 18,444,833 | |||||||
Net income | (67,481,243) -25.34% | (90,384,346) 5,167.73% | (1,715,812) -96.36% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (28,774) | 15,600,003 | 127,498,317 | |||||||
BB yield | -230.23% | -548.44% | ||||||||
Debt | ||||||||||
Debt current | 38,074,851 | 208,166,220 | 76,754,597 | |||||||
Long-term debt | 229,262,471 | 224,602,542 | 1,717,272 | |||||||
Deferred revenue | 166,020,675 | 197,091,160 | 40,000 | |||||||
Other long-term liabilities | 4,907,993 | 5,627,088 | 1,822,365 | |||||||
Net debt | 210,651,706 | 372,646,830 | (150,368,071) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (33,413,563) | (33,446,194) | (1,465,312) | |||||||
CAPEX | (3,308,256) | (84,087,708) | (87,001,083) | |||||||
Cash from investing activities | 134,499,415 | (361,139,122) | (140,133,798) | |||||||
Cash from financing activities | (113,481,481) | 402,611,577 | 144,326,760 | |||||||
FCF | 184,149,010 | (464,874,238) | (62,689,543) | |||||||
Balance | ||||||||||
Cash | 54,065,618 | 112,218,342 | 35,882,608 | |||||||
Long term investments | 2,619,998 | (52,096,409) | 192,957,333 | |||||||
Excess cash | 49,673,634 | 51,907,342 | 222,830,332 | |||||||
Stockholders' equity | (45,578,526) | (32,954,901) | 46,488,870 | |||||||
Invested Capital | 946,276,875 | 1,146,541,045 | 460,055,575 | |||||||
ROIC | 1.39% | 2.37% | 4.67% | |||||||
ROCE | 1.22% | 0.22% | 3.29% | |||||||
EV | ||||||||||
Common stock shares outstanding | 12,570 | 10,220 | 8,890 | |||||||
Price | 663.00 -74.65% | 2,615.00 -29.27% | ||||||||
Market cap | 6,775,860 -70.85% | 23,247,350 -5.45% | ||||||||
EV | 384,278,594 | (122,080,082) | ||||||||
EBITDA | 22,881,095 | 13,447,183 | 20,724,878 | |||||||
EV/EBITDA | 28.58 | |||||||||
Interest | 73,143,804 | 41,729,104 | 5,512,187 | |||||||
Interest/NOPBT | 655.88% | 1,658.24% | 32.82% |