XKRX000640
Market cap457mUSD
Dec 26, Last price
106,700.00KRW
1D
-0.84%
1Q
-11.67%
Jan 2017
-31.82%
Name
Dong-A Socio Holdings Co Ltd
Chart & Performance
Profile
Dong-A Socio Holdings Co., Ltd. engages in the pharmaceutical business in South Korea and internationally. It offers Bacchus, Benachio, and Tempo; infection management products; imaging equipment, such as FX-V1 and CLS-S7 for surgery and diagnosis; and MEDIFLIX, a medical knowledge-sharing platform. The company provides business management services; CMO services, including pre-clinical study, clinical trial, and commercial production of antibodies and recombinant proteins; maintenance, repair, and operation; quarantine; and military logistics services; and packaging and parcel delivery services. In addition, it offers mineral water under the Gayasan Cheonnyeonsu brand; POCARI SWEAT; Narangd cider; Oronamin C; Oran-C bio-PET; and STP2104, an mRNA based COVID-19 vaccine, which is in phase I clinical trial. Further, the company engages in the construction of industrial facilities, such as bio, pharmaceutical, food, logistics warehouses, education/research facilities, work/sales facilities, and public facilities; provides design, maintenance, and asset development services. Additionally, it provides IT systems development and maintenance. The company was founded in 1932 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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 1,132,002,860 11.54% | 1,014,860,898 15.07% | 881,944,084 12.59% | |||||||
Cost of revenue | 935,534,981 | 861,721,111 | 721,145,797 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 196,467,880 | 153,139,787 | 160,798,287 | |||||||
NOPBT Margin | 17.36% | 15.09% | 18.23% | |||||||
Operating Taxes | 9,870,691 | 9,773,384 | 5,592,832 | |||||||
Tax Rate | 5.02% | 6.38% | 3.48% | |||||||
NOPAT | 186,597,188 | 143,366,402 | 155,205,455 | |||||||
Net income | 57,989,523 640.12% | 7,835,196 -87.00% | 60,270,881 -62.87% | |||||||
Dividends | (12,501,446) | (9,375,974) | (9,181,346) | |||||||
Dividend yield | 1.98% | 1.48% | 1.29% | |||||||
Proceeds from repurchase of equity | (83,111,315) | 216,299,388 | ||||||||
BB yield | 13.10% | -30.43% | ||||||||
Debt | ||||||||||
Debt current | 420,088,777 | 409,783,530 | 324,172,023 | |||||||
Long-term debt | 376,059,483 | 194,960,196 | 267,567,331 | |||||||
Deferred revenue | 13,527,827 | 8,797,332 | 8,340,255 | |||||||
Other long-term liabilities | 12,581,337 | 3,240,052 | 3,023,752 | |||||||
Net debt | 21,058,775 | (134,799,839) | (136,721,115) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 158,697,910 | 75,874,278 | 131,087,231 | |||||||
CAPEX | (150,114,314) | (78,600,552) | (78,731,176) | |||||||
Cash from investing activities | (161,359,976) | (42,465,377) | (136,611,522) | |||||||
Cash from financing activities | 27,393,049 | (38,001,749) | 16,032,796 | |||||||
FCF | 43,789,964 | 97,617,382 | 58,316,823 | |||||||
Balance | ||||||||||
Cash | 154,691,260 | 103,386,538 | 158,472,256 | |||||||
Long term investments | 620,398,224 | 636,157,027 | 569,988,212 | |||||||
Excess cash | 718,489,341 | 688,800,520 | 684,363,264 | |||||||
Stockholders' equity | 787,586,066 | 759,936,395 | 745,479,580 | |||||||
Invested Capital | 1,026,810,794 | 859,272,112 | 827,389,502 | |||||||
ROIC | 19.79% | 17.00% | 20.20% | |||||||
ROCE | 11.24% | 9.81% | 10.54% | |||||||
EV | ||||||||||
Common stock shares outstanding | 6,251 | 6,251 | 6,180 | |||||||
Price | 101,000.00 -0.49% | 101,500.00 -11.74% | 115,000.00 -6.12% | |||||||
Market cap | 631,323,023 -0.49% | 634,448,384 -10.73% | 710,719,780 -4.49% | |||||||
EV | 667,219,917 | 642,957,155 | 721,802,950 | |||||||
EBITDA | 270,638,789 | 223,873,164 | 220,172,327 | |||||||
EV/EBITDA | 2.47 | 2.87 | 3.28 | |||||||
Interest | 22,745,717 | 14,853,870 | 11,503,160 | |||||||
Interest/NOPBT | 11.58% | 9.70% | 7.15% |