XKRX045390
Market cap147mUSD
Jan 06, Last price
3,070.00KRW
1D
-0.16%
1Q
19.92%
Jan 2017
58.25%
Name
Daea TI Co Ltd
Chart & Performance
Profile
DAEA TI Co., Ltd. designs, manufactures, constructs, tests, commissions, and maintains railway signaling and communication systems in South Korea. The company offers signal and control systems, including centralized traffic control, computer-based interlocking, European train control, automatic train control, communication based train control, extension/resignaling, signal violation prevention, and platform screen door supervision systems, as well as signal equipment. It also plans, designs, constructs, operates, maintains, consults, and supports railway operation control in the fields of main line, high speed line, urban transit, light rail transit, and industrial railway. In addition, the company offers modeling and simulation systems, large display panel systems, and optical transport equipment, as well as provides interiors for railroad traffic control center; and distributes terrestrial trunked radios. DAEA TI Co., Ltd. was founded in 1995 and is based in Bucheon-si, 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 | 112,334,977 6.43% | 105,547,717 -9.21% | |||||||
Cost of revenue | 97,647,987 | 89,063,173 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 14,686,990 | 16,484,544 | |||||||
NOPBT Margin | 13.07% | 15.62% | |||||||
Operating Taxes | (1,967,226) | 745,841 | |||||||
Tax Rate | 4.52% | ||||||||
NOPAT | 16,654,216 | 15,738,703 | |||||||
Net income | 10,749,559 27.74% | 8,415,241 67.17% | |||||||
Dividends | (84,486) | ||||||||
Dividend yield | 0.04% | ||||||||
Proceeds from repurchase of equity | (2,913,390) | ||||||||
BB yield | 1.32% | ||||||||
Debt | |||||||||
Debt current | 39,759,247 | 5,990,370 | |||||||
Long-term debt | 37,256,143 | 39,320,205 | |||||||
Deferred revenue | 1,820,205 | ||||||||
Other long-term liabilities | 10,394,895 | 4,784,333 | |||||||
Net debt | 18,700,534 | (89,003,863) | |||||||
Cash flow | |||||||||
Cash from operating activities | (15,775,202) | (9,089,314) | |||||||
CAPEX | (11,278,541) | (3,727,500) | |||||||
Cash from investing activities | (11,737,245) | (16,087,497) | |||||||
Cash from financing activities | 26,985,887 | 23,168,545 | |||||||
FCF | (21,141,710) | 213,029 | |||||||
Balance | |||||||||
Cash | 11,981,836 | 13,700,596 | |||||||
Long term investments | 46,333,020 | 120,613,842 | |||||||
Excess cash | 52,698,107 | 129,037,053 | |||||||
Stockholders' equity | 109,091,654 | 99,026,406 | |||||||
Invested Capital | 153,529,445 | 66,021,330 | |||||||
ROIC | 15.17% | 29.74% | |||||||
ROCE | 7.12% | 9.88% | |||||||
EV | |||||||||
Common stock shares outstanding | 70,473 | 70,649 | |||||||
Price | 3,425.00 9.60% | 3,125.00 -44.98% | |||||||
Market cap | 241,371,316 9.33% | 220,779,009 -45.37% | |||||||
EV | 263,991,603 | 136,729,736 | |||||||
EBITDA | 17,238,003 | 19,625,355 | |||||||
EV/EBITDA | 15.31 | 6.97 | |||||||
Interest | 2,051,428 | 1,274,827 | |||||||
Interest/NOPBT | 13.97% | 7.73% |