Stock A073190 DUOBACK CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Duoback Co., Ltd.

Equities

A073190

KR7073190001

Business Support Supplies

End-of-day quote Korea S.E.
Other stock markets
 23:00:00 02/07/2024 BST 		5-day change 1st Jan Change
2,615 KRW 0.00% Intraday chart for Duoback Co., Ltd. +2.15% -2.43%
2023 Duoback Co., Ltd. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI
2023 Duoback Co., Ltd. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 23,012 24,506 27,382 44,198 31,310 21,297
Enterprise Value (EV) 1 16,813 20,891 25,056 38,362 29,783 22,049
P/E ratio 17.4 x -7.59 x -9.61 x 60.5 x -7.64 x -5.76 x
Yield - - - - - -
Capitalization / Revenue 0.59 x 0.75 x 0.86 x 1 x 0.81 x 0.67 x
EV / Revenue 0.43 x 0.64 x 0.79 x 0.87 x 0.77 x 0.7 x
EV / EBITDA 8.19 x -11.6 x -17.4 x 22 x -15.4 x -7.69 x
EV / FCF -11.7 x -11.2 x -22.9 x 10.4 x -9.44 x -9.54 x
FCF Yield -8.54% -8.96% -4.37% 9.57% -10.6% -10.5%
Price to Book 0.69 x 0.81 x 1 x 1.58 x 1.29 x 1.03 x
Nbr of stocks (in thousands) 11,063 11,063 11,063 11,063 11,063 11,063
Reference price 2 2,080 2,215 2,475 3,995 2,830 1,925
Announcement Date 20/03/18 19/03/19 17/03/20 16/03/21 15/03/22 14/03/23
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 38,859 32,678 31,809 44,088 38,648 31,571
EBITDA 1 2,052 -1,795 -1,444 1,746 -1,929 -2,866
EBIT 1 580 -2,924 -2,479 617.7 -3,235 -4,223
Operating Margin 1.49% -8.95% -7.79% 1.4% -8.37% -13.38%
Earnings before Tax (EBT) 1 1,194 -3,399 -2,400 721.2 -4,062 -3,666
Net income 1 1,322 -3,229 -2,848 733.3 -4,099 -3,698
Net margin 3.4% -9.88% -8.95% 1.66% -10.6% -11.71%
EPS 2 119.5 -291.9 -257.4 66.00 -370.5 -334.3
Free Cash Flow 1 -1,437 -1,872 -1,095 3,671 -3,155 -2,311
FCF margin -3.7% -5.73% -3.44% 8.33% -8.16% -7.32%
FCF Conversion (EBITDA) - - - 210.29% - -
FCF Conversion (Net income) - - - 500.67% - -
Dividend per Share - - - - - -
Announcement Date 20/03/18 19/03/19 17/03/20 16/03/21 15/03/22 14/03/23
1KRW in Million2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - 752
Net Cash position 1 6,199 3,614 2,326 5,837 1,527 -
Leverage (Debt/EBITDA) - - - - - -0.2623 x
Free Cash Flow 1 -1,437 -1,872 -1,095 3,671 -3,155 -2,311
ROE (net income / shareholders' equity) 4.06% -10% -10.3% 2.61% -15.6% -16.4%
ROA (Net income/ Total Assets) 0.94% -4.98% -4.65% 1.15% -6.41% -9.47%
Assets 1 141,122 64,808 61,282 63,704 63,960 39,071
Book Value Per Share 2 3,021 2,739 2,477 2,534 2,193 1,865
Cash Flow per Share 2 388.0 225.0 150.0 500.0 122.0 148.0
Capex 1 1,021 468 713 970 639 1,962
Capex / Sales 2.63% 1.43% 2.24% 2.2% 1.65% 6.21%
Announcement Date 20/03/18 19/03/19 17/03/20 16/03/21 15/03/22 14/03/23
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Office Furniture

1st Jan change Capi.
DUOBACK CO., LTD. Stock Duoback Co., Ltd.
-2.43% 20.88M
ITAB SHOP CONCEPT AB Stock ITAB Shop Concept AB
+109.92% 530M
ITOKI CORPORATION Stock Itoki Corporation
+24.35% 514M
UE FURNITURE CO., LTD. Stock UE Furniture Co., Ltd.
-5.43% 477M
FURSYS INC. Stock Fursys Inc.
+66.89% 333M
VIRCO MFG. CORPORATION Stock Virco Mfg. Corporation
+10.56% 219M
INABA SEISAKUSHO CO., LTD. Stock Inaba Seisakusho Co., Ltd.
+34.90% 199M
TAKANO CO.,LTD. Stock Takano Co.,Ltd.
-1.60% 88.21M
I JANG INDUSTRIAL CO.,LTD. Stock I Jang Industrial Co.,Ltd.
+19.88% 83.9M
Office Furniture
  1. Stock Market
  2. Equities
  3. A073190 Stock
  4. Financials Duoback Co., Ltd.