XKRX095720
Market cap122mUSD
Dec 24, Last price
1,589.00KRW
1D
-0.06%
1Q
-10.28%
Jan 2017
-77.60%
IPO
-90.46%
Name
Woongjin Thinkbig Co Ltd
Chart & Performance
Profile
Woongjin Thinkbig Co., Ltd. operates as a book publisher for various age groups in South Korea. It develops and offers educational and cultural content for toddlers to adults, including member-only workbooks, complete works series for children, study rooms, learning centers, online and offline book publishing services, etc. The company publishes books in various genres, including literature, humanities, social science, history, economy and business administration, self-development, children education, lifestyle, etc. It also provides children reading, customized reading design, and visiting learning services. Woongjin Thinkbig Co., Ltd. was founded in 1980 and is based in Paju, 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 | 890,054,559 -4.63% | 933,284,596 14.67% | 813,875,932 25.96% | |||||||
Cost of revenue | 741,477,865 | 717,523,359 | 621,551,895 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 148,576,694 | 215,761,238 | 192,324,037 | |||||||
NOPBT Margin | 16.69% | 23.12% | 23.63% | |||||||
Operating Taxes | (5,755,607) | 3,928,719 | 11,211,138 | |||||||
Tax Rate | 1.82% | 5.83% | ||||||||
NOPAT | 154,332,301 | 211,832,518 | 181,112,900 | |||||||
Net income | (30,905,702) -1,120.76% | 3,027,708 -93.01% | 43,328,433 12,005.78% | |||||||
Dividends | (7,887,816) | (14,648,802) | (12,550,727) | |||||||
Dividend yield | 2.73% | 5.42% | 3.48% | |||||||
Proceeds from repurchase of equity | 27,954,507 | |||||||||
BB yield | -7.75% | |||||||||
Debt | ||||||||||
Debt current | 135,800,594 | 107,946,267 | 111,473,265 | |||||||
Long-term debt | 74,730,437 | 77,903,634 | 48,042,368 | |||||||
Deferred revenue | 9 | 1,367,898 | 677,398 | |||||||
Other long-term liabilities | 7,874,457 | 6,188,295 | 5,844,907 | |||||||
Net debt | 163,641,070 | 147,438,404 | 102,140,474 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 73,351,478 | 94,571,605 | 94,724,071 | |||||||
CAPEX | (16,565,512) | (80,071,391) | (36,722,881) | |||||||
Cash from investing activities | (31,985,219) | (65,181,611) | (53,226,504) | |||||||
Cash from financing activities | (40,747,483) | (44,542,455) | (78,118,901) | |||||||
FCF | 142,718,392 | 184,484,530 | 144,384,902 | |||||||
Balance | ||||||||||
Cash | 38,141,911 | 55,979,273 | 84,010,294 | |||||||
Long term investments | 8,748,049 | (17,567,775) | (26,635,134) | |||||||
Excess cash | 2,387,233 | 16,681,363 | ||||||||
Stockholders' equity | 256,788,413 | 298,263,331 | 306,719,574 | |||||||
Invested Capital | 497,222,371 | 512,881,613 | 487,671,014 | |||||||
ROIC | 30.56% | 42.34% | 41.19% | |||||||
ROCE | 29.57% | 41.76% | 37.65% | |||||||
EV | ||||||||||
Common stock shares outstanding | 112,683 | 112,683 | 113,623 | |||||||
Price | 2,560.00 6.67% | 2,400.00 -24.41% | 3,175.00 15.25% | |||||||
Market cap | 288,468,708 6.67% | 270,439,414 -25.03% | 360,753,733 7.56% | |||||||
EV | 462,811,278 | 454,171,548 | 500,361,674 | |||||||
EBITDA | 225,785,952 | 285,886,646 | 243,148,780 | |||||||
EV/EBITDA | 2.05 | 1.59 | 2.06 | |||||||
Interest | 9,183,282 | 6,232,422 | 4,585,825 | |||||||
Interest/NOPBT | 6.18% | 2.89% | 2.38% |