XKRX
044380
Market cap15mUSD
May 22, Last price
335.00KRW
1D
2.13%
1Q
-10.43%
Jan 2017
-85.32%
IPO
-95.84%
Name
Jooyon Tech Co Ltd
Chart & Performance
Profile
JOOYONTECH CO., Ltd manufactures, distributes, sells, and services PCs in South Korea. It offers general and gaming desktops; laptops/ tablets, such as slim notebooks, tablets, and mobile devices; gaming laptops and monitors; portable touch monitors; CCTVs; and TVs. The company was founded in 1988 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 |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 53,068,186 21.98% | 43,504,587 -34.74% | 66,667,584 -24.45% | |||||||
Cost of revenue | 52,793,393 | 44,616,801 | 69,337,414 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 274,792 | (1,112,214) | (2,669,831) | |||||||
NOPBT Margin | 0.52% | |||||||||
Operating Taxes | (8,122) | (5,406) | (129,447) | |||||||
Tax Rate | ||||||||||
NOPAT | 282,914 | (1,106,808) | (2,540,384) | |||||||
Net income | (2,630,921) -40.79% | (4,443,235) -20.80% | (5,610,464) -266.77% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 2,489,639 | |||||||||
BB yield | -18.71% | |||||||||
Debt | ||||||||||
Debt current | 76,356 | 4,531,541 | 1,686,600 | |||||||
Long-term debt | 1,908,507 | 416,404 | 4,932,693 | |||||||
Deferred revenue | 557,472 | 10,158 | 649,207 | |||||||
Other long-term liabilities | 65,840 | 617,763 | 224,729 | |||||||
Net debt | (10,390,696) | (14,451,948) | (13,369,270) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (2,611,263) | (855,642) | 3,615,906 | |||||||
CAPEX | (9,987) | (75,666) | (720,091) | |||||||
Cash from investing activities | 4,674,363 | (4,811,718) | (1,775,493) | |||||||
Cash from financing activities | (241,901) | (1,284,602) | (129,740) | |||||||
FCF | 247,492 | 2,307,447 | 5,758,136 | |||||||
Balance | ||||||||||
Cash | 15,375,796 | 17,942,119 | 16,112,888 | |||||||
Long term investments | (3,000,238) | 1,457,773 | 3,875,674 | |||||||
Excess cash | 9,722,150 | 17,224,663 | 16,655,183 | |||||||
Stockholders' equity | (16,698,597) | (17,258,103) | (11,108,030) | |||||||
Invested Capital | 56,128,619 | 59,520,578 | 59,688,476 | |||||||
ROIC | 0.49% | |||||||||
ROCE | 0.70% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 44,072 | 57,275 | 58,961 | |||||||
Price | 302.00 -47.39% | 574.00 -28.78% | 806.00 -38.00% | |||||||
Market cap | 13,309,625 -59.52% | 32,875,650 -30.82% | 47,522,269 -30.96% | |||||||
EV | 2,657,199 | 18,165,042 | 35,541,917 | |||||||
EBITDA | 811,035 | (465,982) | (2,290,984) | |||||||
EV/EBITDA | 3.28 | |||||||||
Interest | 129,682 | 243,908 | 300,036 | |||||||
Interest/NOPBT | 47.19% |