XKRX148250
Market cap21mUSD
Aug 16, Last price
4,375.00KRW
Name
RN2 Technologies Co Ltd
Chart & Performance
Profile
RN2 Technologies Co Ltd is engaged in designing, development and production of communication component including, LTCC coupler chip antenna, chip filter, chip term, LTCC material, multilayer ceramic substrate, and ceramic fuse.
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 | 14,686,649 -38.14% | 23,741,516 -5.84% | 25,214,601 5.73% | |||||||
Cost of revenue | 11,376,683 | 17,253,422 | 17,732,824 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,309,965 | 6,488,094 | 7,481,777 | |||||||
NOPBT Margin | 22.54% | 27.33% | 29.67% | |||||||
Operating Taxes | (308,982) | (384,065) | (799,415) | |||||||
Tax Rate | ||||||||||
NOPAT | 3,618,947 | 6,872,158 | 8,281,192 | |||||||
Net income | (3,685,947) 2,989.18% | (119,318) -107.62% | 1,566,493 -60.40% | |||||||
Dividends | (221,736) | (227,592) | (357,050) | |||||||
Dividend yield | 0.62% | 0.32% | 0.32% | |||||||
Proceeds from repurchase of equity | (2,631,809) | |||||||||
BB yield | 3.70% | |||||||||
Debt | ||||||||||
Debt current | 7,514,173 | 11,822,809 | 20,418,961 | |||||||
Long-term debt | 1,854,675 | 2,411,044 | 3,635,812 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 120,294 | 73,778 | 291,543 | |||||||
Net debt | (3,968,683) | (6,875,349) | 19,544,688 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (234,726) | 5,474,248 | 6,174,529 | |||||||
CAPEX | (847,854) | (3,426,573) | (3,358,472) | |||||||
Cash from investing activities | 4,618,207 | 17,386,178 | (21,820,969) | |||||||
Cash from financing activities | (6,767,786) | (17,038,490) | 17,054,459 | |||||||
FCF | 4,160,267 | 5,194,026 | 11,654,734 | |||||||
Balance | ||||||||||
Cash | 12,935,861 | 21,109,202 | 35,136,347 | |||||||
Long term investments | 401,670 | (30,626,263) | ||||||||
Excess cash | 12,603,198 | 19,922,127 | 3,249,355 | |||||||
Stockholders' equity | 13,410,396 | 20,407,060 | 20,427,276 | |||||||
Invested Capital | 35,552,962 | 37,340,510 | 66,039,810 | |||||||
ROIC | 9.93% | 13.29% | 14.27% | |||||||
ROCE | 6.87% | 11.33% | 10.80% | |||||||
EV | ||||||||||
Common stock shares outstanding | 7,391 | 7,457 | 7,354 | |||||||
Price | 4,875.00 -48.85% | 9,530.00 -37.51% | 15,250.00 -20.98% | |||||||
Market cap | 36,032,032 -49.30% | 71,068,688 -36.63% | 112,155,027 -17.01% | |||||||
EV | 32,063,349 | 64,193,339 | 131,699,715 | |||||||
EBITDA | 7,249,987 | 10,450,235 | 11,202,690 | |||||||
EV/EBITDA | 4.42 | 6.14 | 11.76 | |||||||
Interest | 460,800 | 1,359,961 | 1,456,935 | |||||||
Interest/NOPBT | 13.92% | 20.96% | 19.47% |