XKRX000230
Market cap54mUSD
Jan 10, Last price
7,100.00KRW
1D
-2.07%
1Q
-11.58%
Jan 2017
-69.66%
Name
Ildong Holdings Co Ltd
Chart & Performance
Profile
Ildong Holdings Co., Ltd. develops, manufactures, and supplies pharmaceutical products in South Korea and internationally. It develops new drugs against resistant bacteria, malignant tumors, Alzheimer's disease, obesity, and ageing; and raw vitamins, probiotics, and antimicrobials, as well as offers Biovita, a lactobacillus product; and Aronamin, a multivitamin product. It also engages in the research and manufacture of health foods and ingredients, as well as offers hyaluronic acid for use in drugs, medical devices, and cosmetics; and various medical devices for beauty, cosmetic-surgery, and antiaging applications. In addition, the company distributes medical devices, quasi drugs, health supplements, food products, beverages, cosmetics, sanitary ware, and other healthcare products through online. Further, it offers beauty and cosmetic surgery services; and pharmaceutical SI consulting, system development and deployment, RFID and barcode systems, and other solutions, as well as engages in advertising business. The company was formerly known as Ildong Pharmaceutical Co., Ltd. and changed its name to Ildong Holdings Co., Ltd. in August 2016. Ildong Holdings Co., Ltd. was founded in 1941 and is based in Seoul, South Korea.
Valuation
Title KRW in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 638,447,518 -5.49% | 675,539,717 14.04% | |||||||
Cost of revenue | 612,782,290 | 661,860,587 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 25,665,227 | 13,679,130 | |||||||
NOPBT Margin | 4.02% | 2.02% | |||||||
Operating Taxes | (13,289,660) | 21,553,064 | |||||||
Tax Rate | 157.56% | ||||||||
NOPAT | 38,954,887 | (7,873,934) | |||||||
Net income | (59,586,797) -69.36% | (194,503,504) 44.40% | |||||||
Dividends | (1,377,709) | (1,129,209) | |||||||
Dividend yield | 1.16% | 0.50% | |||||||
Proceeds from repurchase of equity | (2,560,424) | ||||||||
BB yield | 2.16% | ||||||||
Debt | |||||||||
Debt current | 282,907,089 | 255,336,260 | |||||||
Long-term debt | 56,814,684 | 79,787,855 | |||||||
Deferred revenue | 2,298,615 | 2,668,968 | |||||||
Other long-term liabilities | 102,275,305 | 90,882,307 | |||||||
Net debt | 195,148,678 | 202,849,415 | |||||||
Cash flow | |||||||||
Cash from operating activities | (57,770,878) | (74,588,719) | |||||||
CAPEX | (13,487,392) | (21,146,098) | |||||||
Cash from investing activities | (16,341,622) | (32,504,985) | |||||||
Cash from financing activities | 46,340,199 | 31,649,245 | |||||||
FCF | (63,330,464) | (11,181,437) | |||||||
Balance | |||||||||
Cash | 102,479,679 | 136,413,930 | |||||||
Long term investments | 42,093,416 | (4,139,231) | |||||||
Excess cash | 112,650,720 | 98,497,714 | |||||||
Stockholders' equity | 20,648,838 | 97,274,420 | |||||||
Invested Capital | 579,187,348 | 479,048,513 | |||||||
ROIC | 7.36% | ||||||||
ROCE | 4.09% | 2.33% | |||||||
EV | |||||||||
Common stock shares outstanding | 11,292 | 11,292 | |||||||
Price | 10,520.00 -47.79% | 20,150.00 36.15% | |||||||
Market cap | 118,792,787 -47.79% | 227,535,614 36.15% | |||||||
EV | 444,881,176 | 621,053,384 | |||||||
EBITDA | 63,609,254 | 53,109,854 | |||||||
EV/EBITDA | 6.99 | 11.69 | |||||||
Interest | 30,095,656 | 17,225,381 | |||||||
Interest/NOPBT | 117.26% | 125.92% |