XKRX
290650
Market cap493mUSD
Jun 12, Last price
30,100.00KRW
Name
L&C Bio Co Ltd
Chart & Performance
Profile
L&C BIO Co., Ltd. operates as a research and development company in tissue regeneration medicine. It offers human tissue, medical device, and cosmetics products. The company was founded in 2011 and is headquartered in Seongnam, South Korea.
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 | 72,093,323 4.68% | 68,869,546 31.00% | 52,572,492 15.10% | |||||||
Cost of revenue | 59,440,060 | 54,464,918 | 37,196,504 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 12,653,264 | 14,404,628 | 15,375,988 | |||||||
NOPBT Margin | 17.55% | 20.92% | 29.25% | |||||||
Operating Taxes | (5,444,646) | 14,406,644 | (1,128,659) | |||||||
Tax Rate | 100.01% | |||||||||
NOPAT | 18,097,909 | (2,016) | 16,504,647 | |||||||
Net income | 141,064,261 191.69% | 48,361,015 964.24% | 4,544,175 -67.11% | |||||||
Dividends | (2,268,489) | (1,114,923) | (1,114,923) | |||||||
Dividend yield | 0.41% | 0.16% | 0.21% | |||||||
Proceeds from repurchase of equity | (840,000) | |||||||||
BB yield | 0.12% | |||||||||
Debt | ||||||||||
Debt current | 99,862,626 | 80,716,755 | 10,641,266 | |||||||
Long-term debt | 29,270,090 | 3,689,939 | 73,008,551 | |||||||
Deferred revenue | 10 | 1,270,939 | ||||||||
Other long-term liabilities | 2,066,568 | 2,118,761 | (40) | |||||||
Net debt | 80,345,050 | (23,616,890) | (5,253,024) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (8,566,587) | (12,132,875) | (6,075,796) | |||||||
CAPEX | (4,715,476) | (24,502,960) | (37,703,137) | |||||||
Cash from investing activities | (21,946,170) | 24,634,288 | (83,632,541) | |||||||
Cash from financing activities | 33,830,328 | (4,155,265) | 78,927,600 | |||||||
FCF | 7,830,166 | (42,135,080) | (39,402,647) | |||||||
Balance | ||||||||||
Cash | 24,137,343 | 59,192,647 | 12,316,496 | |||||||
Long term investments | 24,650,322 | 48,830,938 | 76,586,345 | |||||||
Excess cash | 45,183,000 | 104,580,107 | 86,274,216 | |||||||
Stockholders' equity | 243,957,890 | 114,443,754 | 107,028,373 | |||||||
Invested Capital | 375,509,429 | 136,528,368 | 94,134,214 | |||||||
ROIC | 7.07% | 25.35% | ||||||||
ROCE | 3.01% | 5.97% | 8.06% | |||||||
EV | ||||||||||
Common stock shares outstanding | 22,682 | 24,722 | 22,685 | |||||||
Price | 24,100.00 -16.90% | 29,000.00 25.54% | 23,100.00 -36.89% | |||||||
Market cap | 546,645,358 -23.75% | 716,945,018 36.82% | 524,020,982 -35.79% | |||||||
EV | 637,362,633 | 710,536,548 | 528,637,111 | |||||||
EBITDA | 19,407,416 | 20,059,040 | 19,883,740 | |||||||
EV/EBITDA | 32.84 | 35.42 | 26.59 | |||||||
Interest | 3,221,085 | 6,191,078 | 3,076,147 | |||||||
Interest/NOPBT | 25.46% | 42.98% | 20.01% |