XKRX
007120
Market cap20mUSD
Jun 10, Last price
1,034.00KRW
1D
-1.52%
1Q
28.29%
Jan 2017
-77.00%
Name
Mirae ING Co Ltd
Chart & Performance
Profile
MiraeING.Co.,Ltd. develops and supplies defense security products in South Korea and internationally. It offers shooting command equipment for self-propelled howitzers, and various fire power equipment. The company also provides messaging services to banking, securities, and other financial institutions and corporate customers; and Trade Services Utility, a service that in-sources and processes the company's process in the open account transaction. In addition, it offers SafeWatch Filtering, an anti-money laundering system; Summit, an optimal derivative product solution; Internet banking system that supports services, such as customer management, asset management, and corporate support to the Internet banking market; and cloud computing services. The company was founded in 1971 and is headquartered in Seoul, South Korea.
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 | 11,702,649 -10.16% | 13,025,587 1.54% | 12,828,359 64.30% | |||||||
Cost of revenue | 6,956,315 | 7,203,441 | 7,450,938 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,746,334 | 5,822,146 | 5,377,421 | |||||||
NOPBT Margin | 40.56% | 44.70% | 41.92% | |||||||
Operating Taxes | 1,941,541 | 888,667 | (3,825,967) | |||||||
Tax Rate | 40.91% | 15.26% | ||||||||
NOPAT | 2,804,794 | 4,933,479 | 9,203,388 | |||||||
Net income | (8,038,193) -13.55% | (9,297,695) 205.61% | (3,042,386) -84.09% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 999,999 | (5,388) | 805,442 | |||||||
BB yield | -4.28% | 0.01% | -2.19% | |||||||
Debt | ||||||||||
Debt current | 2,255,454 | 2,106,999 | 1,974,847 | |||||||
Long-term debt | 35,683,610 | 39,956,522 | 43,985,465 | |||||||
Deferred revenue | (5,140,200) | |||||||||
Other long-term liabilities | 1,946,141 | 1,447,472 | 2,345,676 | |||||||
Net debt | (2,624,983) | (26,076,158) | (27,252,209) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 5,100,352 | 7,158,671 | 5,712,596 | |||||||
CAPEX | (51,212) | (66,880) | (1,400,339) | |||||||
Cash from investing activities | (5,222,609) | (18,691,399) | (15,136,069) | |||||||
Cash from financing activities | (2,569,430) | (3,483,095) | (1,966,955) | |||||||
FCF | 3,648,880 | 10,798,055 | 4,922,166 | |||||||
Balance | ||||||||||
Cash | 13,168,136 | 8,809,065 | 23,829,165 | |||||||
Long term investments | 27,395,912 | 59,330,615 | 49,383,356 | |||||||
Excess cash | 39,978,915 | 67,488,400 | 72,571,104 | |||||||
Stockholders' equity | 2,292,046 | 12,688,476 | 23,320,709 | |||||||
Invested Capital | 69,595,770 | 67,932,156 | 66,023,115 | |||||||
ROIC | 4.08% | 7.37% | 13.25% | |||||||
ROCE | 6.60% | 6.79% | 5.69% | |||||||
EV | ||||||||||
Common stock shares outstanding | 27,139 | 26,329 | 26,285 | |||||||
Price | 861.00 -38.72% | 1,405.00 0.36% | 1,400.00 -40.43% | |||||||
Market cap | 23,366,895 -36.83% | 36,992,617 0.53% | 36,798,516 -87.83% | |||||||
EV | 20,741,912 | 10,916,459 | 9,586,010 | |||||||
EBITDA | 7,434,665 | 8,501,980 | 8,052,535 | |||||||
EV/EBITDA | 2.79 | 1.28 | 1.19 | |||||||
Interest | 1,376,048 | 1,511,655 | 1,628,681 | |||||||
Interest/NOPBT | 28.99% | 25.96% | 30.29% |