XKRX004440
Market cap485mUSD
Dec 26, Last price
3,385.00KRW
1D
0.00%
1Q
-17.64%
Jan 2017
-82.82%
Name
DL Holdings Co Ltd
Chart & Performance
Profile
DL Holdings Co.,Ltd., through its subsidiaries, operates in the construction, petrochemical, energy/manufacturing, leisure, culture, and education businesses. It undertakes various plant, civil, building, and housing works; and provides various petrochemical products, as well as synthetic resins and other plastic materials. The company also engages in the thermal and wind power generation business. In addition, it offers automotive parts and motorcycles; concrete pipes and concrete structural component products; and real estate development and consulting, management, and rental services. Further, the company operates hotels; art museums that are specialized in photography, design, and fashion; and a university for the training of professional manpower. DL Holdings Co.,Ltd. was incorporated in 1939 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 | 216,447,816 -10.28% | 241,241,191 6.46% | 226,606,277 21.78% | |||||||
Cost of revenue | 201,833,839 | 238,043,395 | 205,058,857 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 14,613,977 | 3,197,797 | 21,547,420 | |||||||
NOPBT Margin | 6.75% | 1.33% | 9.51% | |||||||
Operating Taxes | 289,079 | (2,177,860) | 3,718,233 | |||||||
Tax Rate | 1.98% | 17.26% | ||||||||
NOPAT | 14,324,898 | 5,375,656 | 17,829,186 | |||||||
Net income | 2,041,513 -134.72% | (5,880,605) 91.98% | (3,063,084) 195.79% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 39,441,698 | 26,194,126 | 1,578,597 | |||||||
Long-term debt | 1,354,987 | 46,292,060 | 12,450,249 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 1,353,030 | 1,035,313 | 763,399 | |||||||
Net debt | 8,012,171 | 7,554,331 | (17,969,482) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (7,844,004) | 5,686,966 | (10,858,345) | |||||||
CAPEX | (13,303,051) | (15,519,703) | (14,854,899) | |||||||
Cash from investing activities | 2,460,017 | (32,202,738) | (36,750,126) | |||||||
Cash from financing activities | (32,461,829) | 57,243,314 | 8,597,186 | |||||||
FCF | 1,467,448 | 302,197 | (19,367,169) | |||||||
Balance | ||||||||||
Cash | 10,902,776 | 57,859,585 | 17,253,612 | |||||||
Long term investments | 21,881,737 | 7,072,270 | 14,744,717 | |||||||
Excess cash | 21,962,123 | 52,869,795 | 20,668,015 | |||||||
Stockholders' equity | 154,496,664 | 226,385,738 | 232,573,984 | |||||||
Invested Capital | 288,271,787 | 289,540,581 | 269,380,954 | |||||||
ROIC | 4.96% | 1.92% | 7.29% | |||||||
ROCE | 4.65% | 0.92% | 7.23% | |||||||
EV | ||||||||||
Common stock shares outstanding | 12,732 | 12,732 | 12,732 | |||||||
Price | 51,400.00 -13.18% | 59,200.00 540.00% | 9,250.00 -1.91% | |||||||
Market cap | 654,422,076 -13.18% | 753,731,262 540.00% | 117,770,510 -1.91% | |||||||
EV | 662,434,247 | 763,825,211 | 102,438,912 | |||||||
EBITDA | 23,983,916 | 13,701,721 | 31,239,952 | |||||||
EV/EBITDA | 27.62 | 55.75 | 3.28 | |||||||
Interest | 4,559,396 | 1,338,318 | 143,508 | |||||||
Interest/NOPBT | 31.20% | 41.85% | 0.67% |