XKRX006220
Market cap186mUSD
Dec 30, Last price
8,530.00KRW
1D
1.67%
1Q
-4.37%
Jan 2017
12.46%
Name
Jeju Bank
Chart & Performance
Profile
Jeju Bank, together with its subsidiaries, provides commercial banking products and services in South Korea. The company also provides trust and foreign exchange services. As of December 31, 2021, it operated through 31 business branches in Jeju Island; and 2 domestic branches outside of Jeju Island. The company was incorporated in 1969 and is headquartered in Jeju-si, South Korea. Jeju Bank operates as a subsidiary of Shinhan Financial Group Co., Ltd.
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 | 132,397,000 -20.20% | 165,921,000 17.12% | |||||||
Cost of revenue | 14,885,000 | 14,317,000 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 117,512,000 | 151,604,000 | |||||||
NOPBT Margin | 88.76% | 91.37% | |||||||
Operating Taxes | 398,000 | 4,144,000 | |||||||
Tax Rate | 0.34% | 2.73% | |||||||
NOPAT | 117,114,000 | 147,460,000 | |||||||
Net income | 5,101,000 -77.65% | 22,820,000 23.71% | |||||||
Dividends | (6,188,000) | (5,605,000) | |||||||
Dividend yield | 2.37% | 1.64% | |||||||
Proceeds from repurchase of equity | (209,000) | ||||||||
BB yield | 0.06% | ||||||||
Debt | |||||||||
Debt current | 2,451,000 | ||||||||
Long-term debt | 481,224,000 | 502,466,000 | |||||||
Deferred revenue | 897,000 | ||||||||
Other long-term liabilities | 6,153,686,000 | (493,191,000) | |||||||
Net debt | (732,353,000) | (694,582,000) | |||||||
Cash flow | |||||||||
Cash from operating activities | 418,185,000 | 114,388,000 | |||||||
CAPEX | (2,361,000) | (28,349,000) | |||||||
Cash from investing activities | (124,091,000) | (125,366,000) | |||||||
Cash from financing activities | (245,789,000) | (45,569,000) | |||||||
FCF | (211,314,000) | 499,362,000 | |||||||
Balance | |||||||||
Cash | 58,287,000 | 235,217,000 | |||||||
Long term investments | 1,155,290,000 | 964,282,000 | |||||||
Excess cash | 1,206,957,150 | 1,191,202,950 | |||||||
Stockholders' equity | 486,445,000 | 768,333,000 | |||||||
Invested Capital | 4,910,936,000 | (2,546,105,000) | |||||||
ROIC | 9.90% | 25.85% | |||||||
ROCE | 2.18% | 3.02% | |||||||
EV | |||||||||
Common stock shares outstanding | 32,129 | 32,129 | |||||||
Price | 8,110.00 -23.85% | 10,650.00 73.74% | |||||||
Market cap | 260,564,357 -23.85% | 342,171,443 73.74% | |||||||
EV | (471,788,643) | (352,410,557) | |||||||
EBITDA | 141,291,000 | 174,101,000 | |||||||
EV/EBITDA | |||||||||
Interest | 194,388,000 | 101,647,000 | |||||||
Interest/NOPBT | 165.42% | 67.05% |