XKRX001685
Market cap592mUSD
Dec 26, Last price
16,110.00KRW
1D
-0.06%
1Q
-2.77%
Jan 2017
25.84%
Name
Daesang Corp
Chart & Performance
Profile
Daesang Corporation, together with its subsidiaries, produces and sells various food products in South Korea and internationally. The company offers general food products, including bean pastes and seasonings; agro-fishery foods, such as vinegar and fish sauce; and fresh food products comprising Kimchi and tofu, western food, deli, frozen food, etc. It also provides food ingredients, such as starch for the use in food, paper, textile, and construction materials; and sweeteners for the use in alcohol drinks, confectionery, baking, and beverage industrial areas. In addition, the company offers bio ingredients, including flavor enhancers, amino acids, and microalgae based products for the use in food, dietary supplements, functional foods, animal nutrition, pet food, and pharmaceutical industries. Further, it exports various bio ingredient products to approximately 80 countries under the Miwon brand. Additionally, the company engages in the food distribution business. The company was founded in 1956 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 | 4,107,493,944 0.57% | 4,084,090,278 17.70% | 3,469,992,523 11.46% | |||||||
Cost of revenue | 3,586,422,296 | 3,566,177,286 | 2,965,716,328 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 521,071,647 | 517,912,991 | 504,276,195 | |||||||
NOPBT Margin | 12.69% | 12.68% | 14.53% | |||||||
Operating Taxes | 21,588,149 | 28,713,978 | 39,386,386 | |||||||
Tax Rate | 4.14% | 5.54% | 7.81% | |||||||
NOPAT | 499,483,498 | 489,199,013 | 464,889,809 | |||||||
Net income | 67,078,681 -19.25% | 83,068,781 -42.37% | 144,134,814 15.21% | |||||||
Dividends | (28,828,301) | (28,828,301) | (25,226,476) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 507,924,229 | 586,237,079 | 492,194,931 | |||||||
Long-term debt | 963,597,888 | 831,050,222 | 581,837,165 | |||||||
Deferred revenue | 333,000 | 522,000 | 710,000 | |||||||
Other long-term liabilities | 126,833,215 | 111,825,313 | 1,130,651 | |||||||
Net debt | 560,994,948 | 715,214,914 | 389,889,126 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 374,839,864 | (90,934,880) | 58,662,398 | |||||||
CAPEX | (188,080,336) | (179,432,059) | (164,933,030) | |||||||
Cash from investing activities | (210,690,544) | (228,794,318) | (29,642,302) | |||||||
Cash from financing activities | 21,377,888 | 303,096,038 | 46,616,078 | |||||||
FCF | 615,496,639 | 143,359,421 | 297,009,533 | |||||||
Balance | ||||||||||
Cash | 760,435,232 | 585,870,033 | 607,582,775 | |||||||
Long term investments | 150,091,937 | 116,202,354 | 76,560,195 | |||||||
Excess cash | 705,152,471 | 497,867,872 | 510,643,344 | |||||||
Stockholders' equity | 1,101,484,840 | 1,049,790,548 | 972,520,584 | |||||||
Invested Capital | 2,174,037,310 | 2,275,646,787 | 1,707,810,172 | |||||||
ROIC | 22.45% | 24.56% | 27.32% | |||||||
ROCE | 18.08% | 18.67% | 21.24% | |||||||
EV | ||||||||||
Common stock shares outstanding | 36,018 | 36,018 | 36,018 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 657,954,647 | 645,269,777 | 614,484,548 | |||||||
EV/EBITDA | ||||||||||
Interest | 53,051,969 | 30,622,000 | 17,562,000 | |||||||
Interest/NOPBT | 10.18% | 5.91% | 3.48% |