XKRX084870
Market cap17mUSD
Dec 26, Last price
1,223.00KRW
1D
-0.25%
1Q
-16.86%
Jan 2017
-86.06%
IPO
-87.99%
Name
TBH Global Co Ltd
Chart & Performance
Profile
TBH Global Co., Ltd engages in the production, sale, and distribution of men's and women's clothing products in Korea. The company offers its products under the Basic House, Mind Bridge, Jucy Judy, and MeKaiV brands. It is also involved in the rental of investment properties. The company was formerly known as The Basic House Co., Ltd. and changed its name to TBH Global Co., Ltd in April 2016. TBH Global Co., Ltd was founded in 2000 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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 197,103,368 -2.95% | 203,091,521 7.98% | 188,075,550 8.63% | |||||||
Cost of revenue | 171,750,485 | 175,614,105 | 161,938,465 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 25,352,883 | 27,477,416 | 26,137,085 | |||||||
NOPBT Margin | 12.86% | 13.53% | 13.90% | |||||||
Operating Taxes | 65,795 | 4,587,166 | (3,477,244) | |||||||
Tax Rate | 0.26% | 16.69% | ||||||||
NOPAT | 25,287,088 | 22,890,250 | 29,614,329 | |||||||
Net income | 6,736,053 36.71% | 4,927,301 -125.11% | (19,619,878) -36.29% | |||||||
Dividends | (1,042,841) | |||||||||
Dividend yield | 2.82% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 19,458,266 | 21,485,802 | 28,770,483 | |||||||
Long-term debt | 16,623,189 | 11,917,367 | 20,377,762 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 2,488,100 | 1,978,202 | 4,904,421 | |||||||
Net debt | 24,864,080 | 28,866,205 | 38,327,295 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 10,510,451 | (7,881,679) | 19,764,603 | |||||||
CAPEX | (3,569,832) | (2,585,609) | (2,766,788) | |||||||
Cash from investing activities | (283,249) | 19,189,224 | (8,555,552) | |||||||
Cash from financing activities | (7,053,792) | (10,897,710) | (7,174,049) | |||||||
FCF | 20,087,228 | 26,888,561 | 43,981,639 | |||||||
Balance | ||||||||||
Cash | 7,581,464 | 5,069,812 | 4,307,970 | |||||||
Long term investments | 3,635,911 | (532,848) | 6,512,979 | |||||||
Excess cash | 1,362,207 | 1,417,172 | ||||||||
Stockholders' equity | 46,870,915 | 49,091,975 | (19,241,349) | |||||||
Invested Capital | 90,215,578 | 84,797,272 | 113,446,879 | |||||||
ROIC | 28.90% | 23.09% | 25.54% | |||||||
ROCE | 27.68% | 32.40% | 27.74% | |||||||
EV | ||||||||||
Common stock shares outstanding | 20,857 | 20,857 | 20,857 | |||||||
Price | 1,773.00 8.11% | 1,640.00 -27.27% | 2,255.00 28.86% | |||||||
Market cap | 36,979,140 8.11% | 34,205,183 -27.27% | 47,032,127 28.86% | |||||||
EV | 61,843,220 | 63,071,388 | 85,359,422 | |||||||
EBITDA | 31,083,272 | 33,466,372 | 32,996,732 | |||||||
EV/EBITDA | 1.99 | 1.88 | 2.59 | |||||||
Interest | 1,869,721 | 1,710,492 | 1,575,738 | |||||||
Interest/NOPBT | 7.37% | 6.23% | 6.03% |