XKRX005257
Market cap547mUSD
Dec 26, Last price
23,050.00KRW
1D
-0.86%
1Q
-7.80%
Jan 2017
8.22%
Name
Green Cross Holdings
Chart & Performance
Profile
Green Cross Holdings Corporation operates as a biotechnology company. The company provides plasma derivatives, prescription drugs, over the counter drugs, and hunter syndrome drugs; and vaccines for hemorrhagic fever, varicella, hepatitis-B, and flu. It also researches and develops oncology, immunology, and cell therapy products; and offers recombinant protein treatment for hemophilia. The company has partnerships and collaborations with biotech companies and academia for development of new drugs and technologies. Green Cross Holdings was founded in 1967 and is headquartered in Yongin, 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 | 2,057,935,705 -1.04% | 2,079,559,971 12.99% | 1,840,558,603 7.05% | |||||||
Cost of revenue | 1,874,593,622 | 1,792,909,375 | 1,564,903,379 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 183,342,083 | 286,650,596 | 275,655,224 | |||||||
NOPBT Margin | 8.91% | 13.78% | 14.98% | |||||||
Operating Taxes | (9,469,931) | (29,267,887) | 52,355,324 | |||||||
Tax Rate | 18.99% | |||||||||
NOPAT | 192,812,014 | 315,918,483 | 223,299,900 | |||||||
Net income | (54,136,305) -191.92% | 58,897,359 -53.86% | 127,657,537 81.43% | |||||||
Dividends | (29,933,111) | (31,499,998) | (32,237,786) | |||||||
Dividend yield | 4.03% | 4.08% | 2.62% | |||||||
Proceeds from repurchase of equity | 24,865,561 | |||||||||
BB yield | -3.35% | |||||||||
Debt | ||||||||||
Debt current | 868,835,227 | 489,119,856 | 493,276,910 | |||||||
Long-term debt | 303,165,937 | 529,710,069 | 462,283,998 | |||||||
Deferred revenue | 15,884,214 | 22,693,024 | 24,589,660 | |||||||
Other long-term liabilities | 46,922,339 | 32,133,139 | 114,965,547 | |||||||
Net debt | 484,612,881 | 438,453,153 | 309,692,800 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (39,654,747) | 97,156,791 | 103,769,151 | |||||||
CAPEX | (89,962,142) | (127,180,576) | (141,834,904) | |||||||
Cash from investing activities | (134,347,170) | (283,962,799) | (110,206,964) | |||||||
Cash from financing activities | 140,559,850 | 51,336,156 | (116,455,704) | |||||||
FCF | 155,314,505 | 392,131,880 | 192,312,949 | |||||||
Balance | ||||||||||
Cash | 196,111,169 | 239,977,438 | 398,394,221 | |||||||
Long term investments | 491,277,113 | 340,399,333 | 247,473,887 | |||||||
Excess cash | 584,491,497 | 476,398,773 | 553,840,178 | |||||||
Stockholders' equity | 1,843,691,203 | 2,439,510,211 | 2,353,970,108 | |||||||
Invested Capital | 2,480,345,066 | 2,498,679,645 | 2,368,121,480 | |||||||
ROIC | 7.74% | 12.98% | 9.97% | |||||||
ROCE | 5.93% | 9.52% | 9.16% | |||||||
EV | ||||||||||
Common stock shares outstanding | 45,402 | 45,402 | 45,402 | |||||||
Price | 16,350.00 -3.82% | 17,000.00 -37.38% | 27,150.00 -34.58% | |||||||
Market cap | 742,318,302 -3.82% | 771,829,427 -37.38% | 1,232,656,997 -34.58% | |||||||
EV | 2,128,220,924 | 2,140,849,306 | 2,428,911,242 | |||||||
EBITDA | 278,189,001 | 365,306,431 | 338,098,760 | |||||||
EV/EBITDA | 7.65 | 5.86 | 7.18 | |||||||
Interest | 53,104,000 | 36,475,000 | 27,525,000 | |||||||
Interest/NOPBT | 28.96% | 12.72% | 9.99% |