XKRX
111770
Market cap1.37bUSD
Apr 11, Last price
45,000.00KRW
1D
-1.32%
1Q
12.36%
Jan 2017
46.82%
IPO
145.23%
Name
Youngone Corp
Chart & Performance
Profile
Youngone Corporation engages in the manufacture and sale of clothing, shoes, bags, sleeping bags, and socks worldwide. The company offers technical apparels, knitwear, and sweaters, as well as casual wears, including outdoor apparels and sportswear; sports shoes, casual shoes, safety shoes, sneakers, winter boots, and fishing shoes; and mountaineering, travel, casual, and business bags, as well as camping supplies. It is also involved in the distribution of lifestyle outdoor products of TAKHI brand. The company was founded in 1974 and is headquartered in Seoul, South Korea. Youngone Corporation is a subsidiary of Youngone Holdings Co., Ltd.
Valuation
Title KRW in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 3,517,837,283 -2.40% | 3,604,377,025 -7.84% | 3,910,960,904 40.05% | |||||||
Cost of revenue | 2,839,826,605 | 2,646,412,508 | 2,792,986,034 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 678,010,679 | 957,964,518 | 1,117,974,870 | |||||||
NOPBT Margin | 19.27% | 26.58% | 28.59% | |||||||
Operating Taxes | 113,637,841 | 148,561,863 | 138,600,814 | |||||||
Tax Rate | 16.76% | 15.51% | 12.40% | |||||||
NOPAT | 564,372,838 | 809,402,655 | 979,374,056 | |||||||
Net income | 427,050,356 -17.23% | 515,959,248 -23.51% | 674,518,795 126.30% | |||||||
Dividends | (57,021,232) | (67,115,073) | (43,866,061) | |||||||
Dividend yield | 3.12% | 3.36% | 2.13% | |||||||
Proceeds from repurchase of equity | (41,067,143) | |||||||||
BB yield | 2.25% | |||||||||
Debt | ||||||||||
Debt current | 65,553,018 | 489,343,537 | 276,821,709 | |||||||
Long-term debt | 516,828,975 | 334,509,281 | 346,639,283 | |||||||
Deferred revenue | 1,770,875 | 2,579 | 2,535 | |||||||
Other long-term liabilities | 99,866,891 | 74,573,319 | 45,299,224 | |||||||
Net debt | (659,292,449) | (1,026,307,715) | (560,686,847) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 623,729,053 | 525,111,273 | 458,800,227 | |||||||
CAPEX | (116,824,850) | (181,416,590) | (154,306,962) | |||||||
Cash from investing activities | (254,622,686) | (437,489,586) | (389,517,541) | |||||||
Cash from financing activities | (412,050,018) | 21,233,872 | 90,538,627 | |||||||
FCF | 503,675,254 | 469,354,487 | 604,358,995 | |||||||
Balance | ||||||||||
Cash | 1,456,639,947 | 1,374,865,202 | 1,084,562,664 | |||||||
Long term investments | (214,965,505) | 475,295,331 | 99,585,175 | |||||||
Excess cash | 1,065,782,578 | 1,669,941,682 | 988,599,794 | |||||||
Stockholders' equity | 3,313,666,509 | 3,150,639,751 | 3,339,893,371 | |||||||
Invested Capital | 3,165,554,083 | 2,678,109,110 | 2,589,859,267 | |||||||
ROIC | 19.32% | 30.73% | 42.76% | |||||||
ROCE | 14.34% | 20.55% | 28.84% | |||||||
EV | ||||||||||
Common stock shares outstanding | 43,039 | 43,866 | 43,866 | |||||||
Price | 42,400.00 -7.02% | 45,600.00 -2.88% | 46,950.00 7.56% | |||||||
Market cap | 1,824,855,932 -8.77% | 2,000,292,382 -2.88% | 2,059,511,564 7.56% | |||||||
EV | 1,374,523,924 | 1,315,290,901 | 1,798,604,532 | |||||||
EBITDA | 785,592,386 | 1,052,286,345 | 1,211,024,831 | |||||||
EV/EBITDA | 1.75 | 1.25 | 1.49 | |||||||
Interest | 31,546,863 | 31,086,770 | 20,183,299 | |||||||
Interest/NOPBT | 4.65% | 3.25% | 1.81% |