XKRX002380
Market cap1.15bUSD
Dec 24, Last price
228,500.00KRW
1D
-1.08%
1Q
-24.34%
Jan 2017
-36.44%
Name
KCC Corp
Chart & Performance
Profile
KCC Corporation provides building materials in South Korea and internationally. Its building materials include celling materials, insulation materials, gypsum board, and flooring materials. The company also offers window profiles, balcony window profiles, system window profiles, and sense doors; interior decorative materials, such as flooring materials and laminate films; float, functional, and automotive glass products; decorative, automotive, marine, plant, and industrial coatings; and organic and inorganic materials. In addition, it engages in silicone business for developing products in the fields of specialized paints and precision chemical engineering. KCC Corporation was founded in 1958 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 | 6,288,442,614 -7.18% | 6,774,793,651 15.32% | 5,874,899,292 15.57% | |||||||
Cost of revenue | 5,864,795,815 | 5,818,730,048 | 5,004,039,811 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 423,646,799 | 956,063,603 | 870,859,481 | |||||||
NOPBT Margin | 6.74% | 14.11% | 14.82% | |||||||
Operating Taxes | 151,933,154 | 83,292,296 | 166,064,905 | |||||||
Tax Rate | 35.86% | 8.71% | 19.07% | |||||||
NOPAT | 271,713,645 | 872,771,307 | 704,794,576 | |||||||
Net income | 212,662,787 528.01% | 33,862,991 -163.64% | (53,211,168) -108.92% | |||||||
Dividends | (58,833,368) | (53,303,089) | (45,948,918) | |||||||
Dividend yield | 3.50% | 3.51% | 1.90% | |||||||
Proceeds from repurchase of equity | (99,893,934) | |||||||||
BB yield | 6.58% | |||||||||
Debt | ||||||||||
Debt current | 2,162,787,291 | 1,219,749,593 | 1,054,840,399 | |||||||
Long-term debt | 3,287,315,383 | 3,943,144,478 | 3,739,824,606 | |||||||
Deferred revenue | 578,628,684 | |||||||||
Other long-term liabilities | 434,745,237 | 447,011,628 | (1) | |||||||
Net debt | 477,410,269 | 994,059,518 | 764,124,475 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 624,538,647 | 384,566,371 | 424,043,437 | |||||||
CAPEX | (379,009,358) | (393,031,603) | (259,279,756) | |||||||
Cash from investing activities | (355,341,156) | 36,085,166 | (237,295,139) | |||||||
Cash from financing activities | (161,742,119) | (184,125,730) | (161,148,952) | |||||||
FCF | 506,233,782 | 545,239,157 | 573,990,916 | |||||||
Balance | ||||||||||
Cash | 1,555,184,640 | 1,185,383,700 | 1,146,250,687 | |||||||
Long term investments | 3,417,507,765 | 2,983,450,853 | 2,884,289,844 | |||||||
Excess cash | 4,658,270,274 | 3,830,094,871 | 3,736,795,566 | |||||||
Stockholders' equity | 5,481,478,416 | 9,937,023,824 | 9,656,688,960 | |||||||
Invested Capital | 6,524,480,803 | 7,023,244,873 | 6,789,005,986 | |||||||
ROIC | 4.01% | 12.64% | 10.34% | |||||||
ROCE | 3.63% | 8.46% | 7.84% | |||||||
EV | ||||||||||
Common stock shares outstanding | 7,354 | 7,419 | 7,658 | |||||||
Price | 228,500.00 11.74% | 204,500.00 -35.08% | 315,000.00 59.49% | |||||||
Market cap | 1,680,428,074 10.75% | 1,517,283,456 -37.10% | 2,412,318,195 49.39% | |||||||
EV | 2,449,232,006 | 2,944,696,406 | 3,517,208,324 | |||||||
EBITDA | 859,969,858 | 1,389,695,152 | 1,279,312,699 | |||||||
EV/EBITDA | 2.85 | 2.12 | 2.75 | |||||||
Interest | 254,644,522 | 178,331,353 | 142,368,821 | |||||||
Interest/NOPBT | 60.11% | 18.65% | 16.35% |