XKRX061970
Market cap105mUSD
Dec 26, Last price
3,520.00KRW
1D
-2.49%
1Q
-19.91%
Jan 2017
7.81%
IPO
-16.98%
Name
LB Semicon Co Ltd
Chart & Performance
Profile
LB Semicon Inc. provides flip-chip wafer bumping technology solutions in South Korea. It offers wafer-level packaging technology for packaging and testing integrated circuits; gold bumped wafers, which are applied on various packages, such as chip on glass, chip on film, and chip on plastic; solder bumps for various flip chip packages; Cu pillar bumps; Au RDL, which is used to reposition the layout of the I/O pad; and thick Cu products. The company also provides chip probe test; and back-end services, such as laminating, back grinding, laser marking and grooving, SAW, plasma, post AVI, UV irradiation, pick and place, AVI, visual inspection and packing services, as well as back side coating, foil mount, and tape and reel. LB Semicon Inc. was founded in 2000 and is based in Pyeongtaek, South Korea.
Valuation
Title KRW in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | |
Income | ||||||||
Revenues | 416,870,535 -20.54% | 524,605,334 5.72% | 496,236,973 12.07% | |||||
Cost of revenue | 407,613,250 | 450,710,567 | 437,309,616 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | 9,257,285 | 73,894,767 | 58,927,358 | |||||
NOPBT Margin | 2.22% | 14.09% | 11.87% | |||||
Operating Taxes | (10,463,880) | 9,127,275 | 3,618,360 | |||||
Tax Rate | 12.35% | 6.14% | ||||||
NOPAT | 19,721,166 | 64,767,492 | 55,308,998 | |||||
Net income | (15,180,614) -137.75% | 40,208,309 23.58% | 32,536,585 20.25% | |||||
Dividends | (2,189,235) | (2,189,450) | ||||||
Dividend yield | 0.76% | 0.37% | ||||||
Proceeds from repurchase of equity | 54,782,749 | |||||||
BB yield | -9.37% | |||||||
Debt | ||||||||
Debt current | 180,730,552 | 135,918,420 | 125,313,487 | |||||
Long-term debt | 154,860,752 | 166,846,511 | 142,066,837 | |||||
Deferred revenue | ||||||||
Other long-term liabilities | 8,611,338 | 9,525,460 | 16,249,490 | |||||
Net debt | 206,421,996 | 196,794,480 | 154,507,276 | |||||
Cash flow | ||||||||
Cash from operating activities | 80,751,728 | 124,017,894 | 109,877,019 | |||||
CAPEX | (77,996,591) | (163,746,582) | (158,600,888) | |||||
Cash from investing activities | (56,523,916) | (134,644,900) | (153,298,991) | |||||
Cash from financing activities | 22,083,156 | 23,616,389 | 57,546,502 | |||||
FCF | 46,228,930 | (20,107,506) | (28,729,319) | |||||
Balance | ||||||||
Cash | 121,935,382 | 96,033,713 | 107,203,628 | |||||
Long term investments | 7,233,925 | 9,936,738 | 5,669,421 | |||||
Excess cash | 108,325,780 | 79,740,184 | 88,061,200 | |||||
Stockholders' equity | 308,742,460 | 321,266,950 | 278,205,906 | |||||
Invested Capital | 595,339,797 | 601,487,389 | 514,533,597 | |||||
ROIC | 3.30% | 11.61% | 11.69% | |||||
ROCE | 1.32% | 10.85% | 9.78% | |||||
EV | ||||||||
Common stock shares outstanding | 43,785 | 43,785 | 43,785 | |||||
Price | 7,730.00 17.30% | 6,590.00 -50.64% | 13,350.00 -9.49% | |||||
Market cap | 338,454,896 17.30% | 288,540,461 -50.64% | 584,524,303 -9.49% | |||||
EV | 658,430,795 | 597,573,747 | 845,853,752 | |||||
EBITDA | 105,912,287 | 163,152,478 | 135,566,284 | |||||
EV/EBITDA | 6.22 | 3.66 | 6.24 | |||||
Interest | 17,143,409 | 9,802,713 | 6,077,700 | |||||
Interest/NOPBT | 185.19% | 13.27% | 10.31% |