XKRX
003465
Market cap80mUSD
May 19, Last price
2,410.00KRW
1D
0.00%
1Q
9.79%
Jan 2017
-16.32%
Name
Yuhwa Securities Co Ltd
Chart & Performance
Profile
Yuhwa Securities co.,ltd. provides securities brokerage services in South Korea. The company offers capital raising and corporate financing services; advisory services related to mergers and acquisitions, spin-off, business transfer, etc.; private equity funds; real estate PF financial advisory services; and structured financing products. Yuhwa Securities co.,ltd. was founded in 1962 and is headquartered in Seoul, 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 | 37,086,956 32.47% | 27,997,004 61.36% | 17,350,811 -24.47% | |||||||
Cost of revenue | 4,285,000 | 9,270,811 | 4,894,135 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 32,801,956 | 18,726,193 | 12,456,676 | |||||||
NOPBT Margin | 88.45% | 66.89% | 71.79% | |||||||
Operating Taxes | 4,059,901 | 1,487,262 | 1,223,253 | |||||||
Tax Rate | 12.38% | 7.94% | 9.82% | |||||||
NOPAT | 28,742,056 | 17,238,931 | 11,233,423 | |||||||
Net income | 17,778,797 142.33% | 7,336,576 74.82% | 4,196,647 -56.26% | |||||||
Dividends | (7,424,805) | (6,818,469) | (8,031,140) | |||||||
Dividend yield | 5.56% | 4.66% | 5.94% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 90,541,750 | |||||||||
Long-term debt | 768,556 | |||||||||
Deferred revenue | 728,556 | |||||||||
Other long-term liabilities | 39,241,308 | |||||||||
Net debt | (660,631,667) | (735,243,232) | (537,203,716) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (13,846,346) | (41,713,951) | 40,844,865 | |||||||
CAPEX | (330,191) | (244,463) | (1,009,943) | |||||||
Cash from investing activities | (174,995) | (3,709,576) | 8,974,192 | |||||||
Cash from financing activities | 14,003,287 | 45,415,986 | (49,808,321) | |||||||
FCF | 31,401,361 | 134,227,427 | 23,152,684 | |||||||
Balance | ||||||||||
Cash | 36,546,367 | 95,860,421 | 16,390,963 | |||||||
Long term investments | 624,085,300 | 639,382,811 | 612,123,060 | |||||||
Excess cash | 658,777,319 | 733,843,382 | 627,646,482 | |||||||
Stockholders' equity | 272,687,602 | 413,780,951 | 597,245,427 | |||||||
Invested Capital | 498,665,359 | 389,172,332 | 140,011,243 | |||||||
ROIC | 6.47% | 6.52% | 6.82% | |||||||
ROCE | 4.25% | 2.33% | 1.60% | |||||||
EV | ||||||||||
Common stock shares outstanding | 60,871 | 61,652 | 60,634 | |||||||
Price | 2,195.00 -7.58% | 2,375.00 6.50% | 2,230.00 -17.41% | |||||||
Market cap | 133,612,809 -8.75% | 146,423,255 8.29% | 135,212,872 -17.41% | |||||||
EV | (509,542,433) | (571,343,552) | (375,213,691) | |||||||
EBITDA | 34,878,756 | 19,401,916 | 14,183,936 | |||||||
EV/EBITDA | ||||||||||
Interest | 6,008,337 | 4,327,630 | 3,210,587 | |||||||
Interest/NOPBT | 18.32% | 23.11% | 25.77% |