XKRX006280
Market cap1.34bUSD
Dec 24, Last price
174,100.00KRW
1D
2.10%
1Q
8.27%
Jan 2017
8.41%
Name
Green Cross Corp
Chart & Performance
Profile
Green Cross Corporation, a biopharmaceutical company, develops drugs and vaccines in South Korea. The company provides plasma derivatives, including albumin, immunoglobulin, and antithrombin; and vaccines for hepatitis-B, Hantavirus hemorrhagic fever, influenza, flu, and varicella. It also offers prescription drugs for the bleeding symptom control and hemostasis for persons with hemophilia A; prevention and treatment of bleeding episodes induced by hemophilia A and post-operative treatment; and treatment of neutropenia, hunter syndrome, and liver cancer, as well as treatment of anti-inflammation, pain relief, and osteoarthritis. In addition, the company provides over the counter drugs. It also exports its products to approximately 50 countries. The company has a licensing and collaboration agreement with Tottori University for development of GM1 gangliosidosis chaperone therapy. The company was formerly known as Sudo Microorganism Medical Supplies Company and changed its name to Green Cross Corporation in 1971. Green Cross Corporation was founded in 1967 and is headquartered in Yongin-si, South Korea. Green Cross Corporation is a subsidiary of Green Cross Holdings Corporation.
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 | 1,626,643,816 -4.95% | 1,711,312,740 11.28% | 1,537,825,750 2.24% | |||||||
Cost of revenue | 1,449,900,646 | 1,485,926,073 | 1,332,389,129 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 176,743,170 | 225,386,666 | 205,436,621 | |||||||
NOPBT Margin | 10.87% | 13.17% | 13.36% | |||||||
Operating Taxes | (7,326,032) | 16,313,075 | 35,609,407 | |||||||
Tax Rate | 7.24% | 17.33% | ||||||||
NOPAT | 184,069,202 | 209,073,591 | 169,827,214 | |||||||
Net income | (26,631,783) -140.69% | 65,453,134 -46.88% | 123,211,806 52.02% | |||||||
Dividends | (24,824,693) | (23,985,081) | (18,511,074) | |||||||
Dividend yield | 1.73% | 1.62% | 0.74% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 532,595,835 | 198,995,806 | 235,261,508 | |||||||
Long-term debt | 312,297,668 | 485,877,823 | 472,167,690 | |||||||
Deferred revenue | 15,884,214 | 22,693,024 | 24,589,660 | |||||||
Other long-term liabilities | 25,010,374 | 17,558,438 | 11,733,652 | |||||||
Net debt | 588,541,230 | 363,234,636 | 410,406,744 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (5,472,810) | 119,154,311 | 125,978,949 | |||||||
CAPEX | (125,991,501) | (94,690,240) | (123,538,692) | |||||||
Cash from investing activities | (150,243,304) | (205,259,307) | (132,077,425) | |||||||
Cash from financing activities | 100,511,823 | (2,480,543) | (41,270,329) | |||||||
FCF | 39,216,405 | 226,773,439 | 35,036,130 | |||||||
Balance | ||||||||||
Cash | 55,506,128 | 112,305,916 | 202,935,277 | |||||||
Long term investments | 200,846,144 | 209,333,077 | 94,087,177 | |||||||
Excess cash | 175,020,082 | 236,073,357 | 220,131,166 | |||||||
Stockholders' equity | 1,181,960,389 | 1,998,044,166 | 1,856,586,214 | |||||||
Invested Capital | 2,129,759,976 | 1,924,774,520 | 1,885,200,816 | |||||||
ROIC | 9.08% | 10.98% | 9.76% | |||||||
ROCE | 7.66% | 10.42% | 9.75% | |||||||
EV | ||||||||||
Common stock shares outstanding | 11,413 | 11,413 | 11,413 | |||||||
Price | 125,500.00 -3.09% | 129,500.00 -40.60% | 218,000.00 -46.31% | |||||||
Market cap | 1,432,353,839 -3.09% | 1,478,006,551 -40.60% | 2,488,072,804 -46.31% | |||||||
EV | 2,260,522,085 | 2,079,760,688 | 3,123,466,052 | |||||||
EBITDA | 252,298,170 | 290,482,666 | 261,340,621 | |||||||
EV/EBITDA | 8.96 | 7.16 | 11.95 | |||||||
Interest | 28,483,187 | 18,392,691 | 12,501,000 | |||||||
Interest/NOPBT | 16.12% | 8.16% | 6.09% |