XKRX
002870
Market cap23mUSD
Jun 02, Last price
1,176.00KRW
1D
10.63%
1Q
3.61%
Jan 2017
25.78%
Name
Shinpoong Inc
Chart & Performance
Profile
Shinpoong Paper Mfg. Co., Ltd produces and sells paper products. It offers duplex board products that are used for packaging foods, electronic products, tissues, cleansers, and toys. The company was founded in 1960 and is headquartered in Pyeongtaek si, 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 | 22,778,452 -15.31% | 26,895,722 43.20% | 18,781,762 -27.49% | |||||||
Cost of revenue | 22,248,045 | 26,672,285 | 19,477,374 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 530,407 | 223,437 | (695,612) | |||||||
NOPBT Margin | 2.33% | 0.83% | ||||||||
Operating Taxes | (322,025) | 4,977,474 | ||||||||
Tax Rate | ||||||||||
NOPAT | 530,407 | 545,462 | (5,673,086) | |||||||
Net income | 308,958 -104.75% | (6,497,589) -48.07% | (12,512,969) 14.59% | |||||||
Dividends | (553,869) | (1,385,319) | (1,662,383) | |||||||
Dividend yield | 1.58% | 5.99% | 5.22% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,101,897 | 6,512,498 | 18,031,911 | |||||||
Long-term debt | 1,621,172 | 1,030,087 | 3,624,307 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 107,857 | 344,666 | 667,511 | |||||||
Net debt | (24,904,558) | (39,341,180) | (6,504,776) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,971,722 | (17,531,134) | (3,920,434) | |||||||
CAPEX | (1,063,355) | (853,927) | (118,913) | |||||||
Cash from investing activities | 5,048,611 | 5,817,783 | 2,985,403 | |||||||
Cash from financing activities | (6,775,562) | 2,645,855 | (2,563,960) | |||||||
FCF | 18,330,220 | (5,282,037) | (24,890,096) | |||||||
Balance | ||||||||||
Cash | 36,561,463 | 31,219,970 | 51,407,726 | |||||||
Long term investments | (8,933,836) | 15,663,795 | (23,246,732) | |||||||
Excess cash | 26,488,704 | 45,538,979 | 27,221,906 | |||||||
Stockholders' equity | 80,230,263 | 80,156,096 | 92,478,230 | |||||||
Invested Capital | 46,881,529 | 34,165,439 | 75,190,828 | |||||||
ROIC | 1.31% | 1.00% | ||||||||
ROCE | 0.72% | 0.28% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 27,706 | 27,706 | 27,706 | |||||||
Price | 1,268.00 51.86% | 835.00 -27.39% | 1,150.00 -48.08% | |||||||
Market cap | 35,131,690 51.86% | 23,134,827 -27.39% | 31,862,337 -48.08% | |||||||
EV | 10,227,132 | (16,684,810) | 27,500,522 | |||||||
EBITDA | 2,159,766 | 1,542,774 | (239,973) | |||||||
EV/EBITDA | 4.74 | |||||||||
Interest | 86,836 | 112,831 | 71,637 | |||||||
Interest/NOPBT | 16.37% | 50.50% |