XKRX003120
Market cap76mUSD
Jan 09, Last price
16,400.00KRW
1D
-2.79%
1Q
-0.12%
Jan 2017
-33.33%
Name
Ilsung Pharmaceutical Co Ltd
Chart & Performance
Profile
Ilsung Pharmaceuticals Co., Ltd. operates as a pharmaceutical company in South Korea. Its products include antibiotics, analgesics, muscle relaxants, anti-coagulants, circulatory system drugs, contrast agents, diabetes treatments, digestive system medicines, anti-virals, anti-emetics, respiratory treatments, anesthetics, antipyretics, and cardiovascular system products. Ilsung Pharmaceuticals Co., Ltd. was founded in 1954 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 |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 78,053,232 27.44% | 61,247,847 45.52% | |||||||
Cost of revenue | 67,641,831 | 49,606,210 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 10,411,401 | 11,641,637 | |||||||
NOPBT Margin | 13.34% | 19.01% | |||||||
Operating Taxes | (404,043) | 32,731,670 | |||||||
Tax Rate | 281.16% | ||||||||
NOPAT | 10,815,443 | (21,090,034) | |||||||
Net income | (20,940,893) -119.27% | 108,669,346 -8,046.51% | |||||||
Dividends | (29,656,640) | (1,150,326) | |||||||
Dividend yield | 17.93% | 0.18% | |||||||
Proceeds from repurchase of equity | (14,994,854) | (4,228,703) | |||||||
BB yield | 9.07% | 0.67% | |||||||
Debt | |||||||||
Debt current | 118,448 | 92,544 | |||||||
Long-term debt | 357,804 | 456,158 | |||||||
Deferred revenue | 900,833 | 1,135,833 | |||||||
Other long-term liabilities | 523,626 | ||||||||
Net debt | (286,355,291) | (324,770,880) | |||||||
Cash flow | |||||||||
Cash from operating activities | (41,474,993) | (38,966,011) | |||||||
CAPEX | (7,726,712) | (62,495,762) | |||||||
Cash from investing activities | (26,945,776) | 266,825,910 | |||||||
Cash from financing activities | (44,522,944) | (5,736,256) | |||||||
FCF | 12,002,733 | 113,186,097 | |||||||
Balance | |||||||||
Cash | 235,420,194 | 299,931,184 | |||||||
Long term investments | 51,411,349 | 25,388,398 | |||||||
Excess cash | 282,928,881 | 322,257,190 | |||||||
Stockholders' equity | 472,464,063 | 920,993,870 | |||||||
Invested Capital | 101,487,384 | 95,067,578 | |||||||
ROIC | 11.01% | ||||||||
ROCE | 2.71% | 2.76% | |||||||
EV | |||||||||
Common stock shares outstanding | 6,993 | 37,388 | |||||||
Price | 23,650.00 40.11% | 16,880.00 14.36% | |||||||
Market cap | 165,396,015 -73.79% | 631,117,458 457.56% | |||||||
EV | (120,959,276) | 306,346,578 | |||||||
EBITDA | 13,497,023 | 14,735,682 | |||||||
EV/EBITDA | 20.79 | ||||||||
Interest | 23,874 | 12,634 | |||||||
Interest/NOPBT | 0.23% | 0.11% |