XKRX
003620
Market cap2.26bUSD
Apr 09, Last price
16,300.00KRW
Name
KG Mobility Co Ltd
Chart & Performance
Profile
Ssangyong Motor Company manufactures and sells automobiles and parts in South Korea and internationally. The company offers range of SUVs under the Rexton, Korando, Actyon Sports, XLV, and Tivoli brand name. It also engages in the sales finance activity. In addition, the company exports and sells its SUVs through approximately 1,500 sales outlets in approximately 126 countries. The company was founded in 1954 and is headquartered in Pyeongtaek-si, South Korea. Ssangyong Motor Company is a subsidiary of Mahindra & Mahindra Limited.
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 | 3,905,069,388 4.52% | 3,736,368,969 9.14% | 3,423,340,873 40.92% | |||||||
Cost of revenue | 3,810,973,661 | 3,643,260,366 | 3,464,664,119 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 94,095,726 | 93,108,603 | (41,323,245) | |||||||
NOPBT Margin | 2.41% | 2.49% | ||||||||
Operating Taxes | 1,101,644 | (11,879,799) | (1,740,585) | |||||||
Tax Rate | 1.17% | |||||||||
NOPAT | 92,994,082 | 104,988,402 | (39,582,661) | |||||||
Net income | 33,844,432 279.24% | 8,924,265 -114.84% | (60,133,542) -76.69% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (5,193,041) | 671,000,000 | ||||||||
BB yield | 0.32% | |||||||||
Debt | ||||||||||
Debt current | 324,550,325 | 148,445,187 | 5,036,434 | |||||||
Long-term debt | 18,352,164 | 107,261,875 | 12,705,674 | |||||||
Deferred revenue | 14,197,997 | 14,698,660 | 13,147,328 | |||||||
Other long-term liabilities | 510,741,526 | 498,194,367 | 409,953,282 | |||||||
Net debt | 242,369,219 | 37,351,770 | (110,260,019) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 131,816,312 | 11,109,662 | (251,298,976) | |||||||
CAPEX | (222,640,824) | (110,076,995) | (168,904,554) | |||||||
Cash from investing activities | (189,202,877) | (348,243,330) | (147,071,900) | |||||||
Cash from financing activities | 91,563,887 | 289,905,790 | 448,711,408 | |||||||
FCF | (513,420,531) | (95,581,643) | (710,194,234) | |||||||
Balance | ||||||||||
Cash | 93,372,827 | 174,101,068 | 110,770,580 | |||||||
Long term investments | 7,160,443 | 44,254,224 | 17,231,548 | |||||||
Excess cash | 31,536,843 | |||||||||
Stockholders' equity | (158,323,569) | (10,829,866) | 41,653,544 | |||||||
Invested Capital | 2,435,667,600 | 1,850,718,642 | 1,524,874,786 | |||||||
ROIC | 4.34% | 6.22% | ||||||||
ROCE | 3.90% | 4.91% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 202,390 | 189,878 | 56,305 | |||||||
Price | 3,770.00 -56.57% | 8,680.00 | ||||||||
Market cap | 763,010,300 -53.70% | 1,648,140,866 | ||||||||
EV | 1,005,379,519 | 1,685,438,472 | ||||||||
EBITDA | 271,931,554 | 273,899,979 | 167,210,049 | |||||||
EV/EBITDA | 3.70 | 6.15 | ||||||||
Interest | 23,048,081 | 2,025,080 | 12,625,342 | |||||||
Interest/NOPBT | 24.49% | 2.17% |