XKRX104830
Market cap155mUSD
Dec 24, Last price
17,710.00KRW
1D
2.35%
1Q
-30.85%
Jan 2017
-46.98%
IPO
-7.20%
Name
Wonik Materials Co Ltd
Chart & Performance
Profile
WONIK Materials Co.,Ltd. manufactures and sells specialty gases in South Korea. The company's specialty gases include NH3, N2O, NO C3H6, and PH3MIX. The company was founded in 2006 and is headquartered in Cheongwon, 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 | 391,674,585 -32.62% | 581,258,025 87.06% | 310,729,301 12.28% | |||||||
Cost of revenue | 343,606,270 | 475,450,887 | 245,564,700 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 48,068,314 | 105,807,138 | 65,164,601 | |||||||
NOPBT Margin | 12.27% | 18.20% | 20.97% | |||||||
Operating Taxes | 4,602,828 | 18,962,980 | 12,389,662 | |||||||
Tax Rate | 9.58% | 17.92% | 19.01% | |||||||
NOPAT | 43,465,486 | 86,844,158 | 52,774,940 | |||||||
Net income | 13,844,926 -76.02% | 57,731,833 9.35% | 52,797,681 59.33% | |||||||
Dividends | (10,086,400) | (5,043,200) | (2,521,600) | |||||||
Dividend yield | 2.66% | 1.41% | 0.56% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 27,858,592 | 81,402,959 | 26,283,131 | |||||||
Long-term debt | 1,073,247 | 652,515 | 805,786 | |||||||
Deferred revenue | (1) | 5 | ||||||||
Other long-term liabilities | 1,842,886 | 768,972 | 1,022,175 | |||||||
Net debt | (111,741,020) | (15,075,203) | (89,412,096) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 133,883,948 | (9,818,058) | 59,065,480 | |||||||
CAPEX | (31,627,734) | (47,663,613) | (51,687,008) | |||||||
Cash from investing activities | (74,954,556) | (27,679,603) | (57,715,121) | |||||||
Cash from financing activities | (65,257,751) | 47,531,124 | (7,833,147) | |||||||
FCF | 133,422,697 | (28,905,869) | 23,223,608 | |||||||
Balance | ||||||||||
Cash | 53,053,998 | 57,608,925 | 60,648,165 | |||||||
Long term investments | 87,618,860 | 39,521,752 | 55,852,849 | |||||||
Excess cash | 121,089,129 | 68,067,776 | 100,964,549 | |||||||
Stockholders' equity | 379,277,320 | 379,596,181 | 326,503,855 | |||||||
Invested Capital | 357,233,192 | 438,441,967 | 310,466,084 | |||||||
ROIC | 10.93% | 23.19% | 17.83% | |||||||
ROCE | 10.04% | 20.88% | 15.82% | |||||||
EV | ||||||||||
Common stock shares outstanding | 12,608 | 12,608 | 12,608 | |||||||
Price | 30,050.00 5.81% | 28,400.00 -19.77% | 35,400.00 1.00% | |||||||
Market cap | 378,870,400 5.81% | 358,067,200 -19.77% | 446,323,200 1.00% | |||||||
EV | 267,129,380 | 342,991,997 | 356,911,104 | |||||||
EBITDA | 80,087,061 | 134,891,913 | 89,293,177 | |||||||
EV/EBITDA | 3.34 | 2.54 | 4.00 | |||||||
Interest | 1,595,295 | 1,124,562 | 567,435 | |||||||
Interest/NOPBT | 3.32% | 1.06% | 0.87% |