XKRX093370
Market cap360mUSD
Dec 27, Last price
4,870.00KRW
1D
-1.40%
1Q
-27.39%
Jan 2017
-32.83%
IPO
-31.34%
Name
Foosung Co Ltd
Chart & Performance
Profile
Foosung Co., Ltd. manufactures and sells chemicals in South Korea. It offers refrigerants, such as organic fluorine compounds and polyurethane resins; lithium secondary cells; and inorganic fluorine compounds and other products. The company also provides specialty gases, including semiconductor gases, which are used by semiconductor manufacturing industries; mixture gases for use in welding, laser, medical, marine, and radiometric applications; calibration standard gases used for the calibration of analyzers, as well as for quality control and process control activities; ultra-high purity gases for experimentation and research activities in the semiconductor, petrochemical, and metalworking industries; and other specialty gases. In addition, it is involved in the clean development mechanism operations. The company was founded in 1983 and is headquartered in Hwaseong, 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 | 523,191,899 -14.31% | 610,564,329 60.15% | 381,256,775 45.74% | |||||||
Cost of revenue | 546,735,167 | 482,505,318 | 304,270,440 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (23,543,268) | 128,059,011 | 76,986,335 | |||||||
NOPBT Margin | 20.97% | 20.19% | ||||||||
Operating Taxes | (4,478,885) | 20,984,193 | 7,833,311 | |||||||
Tax Rate | 16.39% | 10.17% | ||||||||
NOPAT | (19,064,383) | 107,074,818 | 69,153,023 | |||||||
Net income | (53,917,255) -155.56% | 97,048,992 210.26% | 31,279,494 -2,444.38% | |||||||
Dividends | (1,885,567) | (1,389,102) | ||||||||
Dividend yield | 0.17% | 0.14% | ||||||||
Proceeds from repurchase of equity | 1,156,102 | (1,174) | ||||||||
BB yield | -0.10% | 0.00% | ||||||||
Debt | ||||||||||
Debt current | 233,417,668 | 213,713,169 | 51,729,286 | |||||||
Long-term debt | 170,825,474 | 122,580,249 | 158,698,994 | |||||||
Deferred revenue | 10,293,784 | 206,075 | 220,092 | |||||||
Other long-term liabilities | 21,047,413 | 8,809,147 | 912,207 | |||||||
Net debt | 333,207,681 | 234,363,968 | 135,426,130 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (5,840,975) | 94,332,855 | 83,446,716 | |||||||
CAPEX | (106,118,678) | (117,732,717) | (59,149,677) | |||||||
Cash from investing activities | (107,569,888) | (109,934,870) | (66,106,497) | |||||||
Cash from financing activities | 61,078,417 | 56,213,263 | (26,521,419) | |||||||
FCF | 15,367,754 | (103,520,288) | 65,598,287 | |||||||
Balance | ||||||||||
Cash | 49,627,409 | 116,900,355 | 50,692,362 | |||||||
Long term investments | 21,408,053 | (14,970,905) | 24,309,787 | |||||||
Excess cash | 44,875,866 | 71,401,233 | 55,939,311 | |||||||
Stockholders' equity | 255,254,631 | 342,118,788 | 229,686,878 | |||||||
Invested Capital | 710,680,709 | 676,292,433 | 429,275,133 | |||||||
ROIC | 19.37% | 16.34% | ||||||||
ROCE | 16.99% | 15.50% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 94,982 | 94,982 | 94,860 | |||||||
Price | 11,695.46 9.30% | 10,700.00 -53.68% | 23,100.00 95.76% | |||||||
Market cap | 1,110,862,135 9.30% | 1,016,311,017 -53.62% | 2,191,263,505 95.76% | |||||||
EV | 1,463,033,627 | 1,299,716,711 | 2,362,072,059 | |||||||
EBITDA | 28,414,599 | 177,980,904 | 121,173,077 | |||||||
EV/EBITDA | 51.49 | 7.30 | 19.49 | |||||||
Interest | 18,417,046 | 13,219,379 | 8,990,547 | |||||||
Interest/NOPBT | 10.32% | 11.68% |