XKRX003230
Market cap3.86bUSD
Dec 20, Last price
748,000.00KRW
1D
-0.27%
1Q
43.30%
Jan 2017
1,744.64%
Name
Samyang Foods Co Ltd
Chart & Performance
Profile
Samyang Foods Co., Ltd. produces various food products in South Korea. It offers noodles, snacks, dairy products, sauces, agro-fishery products, and beef products. The company also exports noodles/snacks to the United States, Canada, Argentina, Paraguay, and Chile; China, Singapore, Japan, Malaysia, Vietnam, and Hong Kong; the United Kingdom, Germany, Spain, Sweden, and the Netherlands; Australia, New Zealand, Samoa, and Micronesia; and Saudi Arabia, Bahrain, and the United Arab Emirates, as well as dairy products to china. The company was founded in 1961 and is based 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 | 1,192,914,608 31.23% | 909,036,572 41.59% | 642,030,314 -1.00% | |||||||
Cost of revenue | 934,691,348 | 753,574,789 | 528,578,283 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 258,223,260 | 155,461,782 | 113,452,031 | |||||||
NOPBT Margin | 21.65% | 17.10% | 17.67% | |||||||
Operating Taxes | 29,734,237 | 21,684,836 | 15,469,597 | |||||||
Tax Rate | 11.51% | 13.95% | 13.64% | |||||||
NOPAT | 228,489,023 | 133,776,947 | 97,982,434 | |||||||
Net income | 126,262,257 58.23% | 79,794,754 41.61% | 56,348,004 -16.16% | |||||||
Dividends | (11,933,005) | (13,513,576) | (6,026,085) | |||||||
Dividend yield | 0.74% | 1.42% | 0.84% | |||||||
Proceeds from repurchase of equity | (6,814,756) | |||||||||
BB yield | 0.72% | |||||||||
Debt | ||||||||||
Debt current | 173,268,529 | 50,061,399 | 50,525,873 | |||||||
Long-term debt | 202,301,723 | 238,417,303 | 160,537,359 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 901,117 | 20,000 | 340 | |||||||
Net debt | 124,705,805 | 177,701,934 | 81,258,162 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 160,753,010 | 47,787,143 | 58,357,507 | |||||||
CAPEX | (44,997,422) | (94,297,947) | (141,489,058) | |||||||
Cash from investing activities | (28,411,618) | (99,819,050) | (173,074,820) | |||||||
Cash from financing activities | (8,022,693) | 37,079,297 | 125,202,042 | |||||||
FCF | 129,198,769 | 30,992,778 | (16,899,240) | |||||||
Balance | ||||||||||
Cash | 241,034,112 | 133,704,148 | 165,472,489 | |||||||
Long term investments | 9,830,335 | (22,927,380) | (35,667,418) | |||||||
Excess cash | 191,218,717 | 65,324,939 | 97,703,555 | |||||||
Stockholders' equity | 572,717,596 | 454,115,982 | 387,475,673 | |||||||
Invested Capital | 728,012,287 | 651,328,208 | 495,651,695 | |||||||
ROIC | 33.13% | 23.33% | 24.04% | |||||||
ROCE | 27.42% | 21.27% | 18.55% | |||||||
EV | ||||||||||
Common stock shares outstanding | 7,458 | 7,482 | 7,533 | |||||||
Price | 216,000.00 70.08% | 127,000.00 33.97% | 94,800.00 -6.14% | |||||||
Market cap | 1,610,955,648 69.53% | 950,247,274 33.07% | 714,091,049 -6.14% | |||||||
EV | 1,747,630,324 | 1,129,756,538 | 800,653,187 | |||||||
EBITDA | 290,377,406 | 180,357,682 | 128,720,716 | |||||||
EV/EBITDA | 6.02 | 6.26 | 6.22 | |||||||
Interest | 12,213,320 | 4,789,600 | 358,674 | |||||||
Interest/NOPBT | 4.73% | 3.08% | 0.32% |