XKRX
007310
Market cap962mUSD
Apr 29, Last price
401,000.00KRW
1D
0.63%
1Q
5.11%
Jan 2017
-39.43%
Name
Ottogi Corp
Chart & Performance
Profile
Ottogi Corporation produces and sells various food products in South Korea. It offers powders/dehydrated foods, sauces/vinegars/ketchups/mayos, retrot/instant foods, grain foods, agriculture/livestock/fishery products, tea, edible oils and fats, spices, ramens, noodles, and chilled/freezed foods. The company was founded in 1969 and is based in Anyang-si, 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 | 3,539,120,883 2.45% | 3,454,548,477 8.52% | 3,183,314,854 16.22% | |||||||
Cost of revenue | 3,098,245,530 | 2,999,118,496 | 2,828,516,195 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 440,875,353 | 455,429,981 | 354,798,659 | |||||||
NOPBT Margin | 12.46% | 13.18% | 11.15% | |||||||
Operating Taxes | 51,453,754 | 58,303,755 | 5,025,846 | |||||||
Tax Rate | 11.67% | 12.80% | 1.42% | |||||||
NOPAT | 389,421,599 | 397,126,227 | 349,772,813 | |||||||
Net income | 136,697,687 -14.74% | 160,331,319 -41.60% | 274,541,103 112.15% | |||||||
Dividends | (32,489,043) | (32,636,468) | (26,683,420) | |||||||
Dividend yield | 2.41% | 2.37% | 1.64% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 597,220,381 | 520,620,124 | 806,290,441 | |||||||
Long-term debt | 311,870,707 | 429,716,023 | 299,914,554 | |||||||
Deferred revenue | 1,495,132 | 1,384,139 | ||||||||
Other long-term liabilities | 12,489,786 | 12,859,741 | 11,767,770 | |||||||
Net debt | 542,945,191 | 114,639,232 | 834,348,179 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 361,114,671 | 410,835,664 | 93,291,314 | |||||||
CAPEX | (184,072,980) | (124,358,689) | (100,269,029) | |||||||
Cash from investing activities | (198,180,181) | (103,027,918) | (141,438,920) | |||||||
Cash from financing activities | (160,992,282) | (223,042,632) | 71,700,356 | |||||||
FCF | 358,647,066 | 531,076,293 | (521,653,736) | |||||||
Balance | ||||||||||
Cash | 666,699,644 | 634,198,199 | 557,858,979 | |||||||
Long term investments | (300,553,747) | 201,498,717 | (286,002,163) | |||||||
Excess cash | 189,189,853 | 662,969,492 | 112,691,073 | |||||||
Stockholders' equity | 2,158,889,449 | 2,069,972,139 | 2,300,959,242 | |||||||
Invested Capital | 2,714,226,444 | 2,315,258,868 | 2,870,408,043 | |||||||
ROIC | 15.49% | 15.32% | 14.99% | |||||||
ROCE | 13.93% | 14.63% | 11.39% | |||||||
EV | ||||||||||
Common stock shares outstanding | 3,413 | 3,439 | 3,410 | |||||||
Price | 395,500.00 -1.13% | 400,000.00 -15.97% | 476,000.00 4.39% | |||||||
Market cap | 1,349,963,710 -1.87% | 1,375,730,800 -15.25% | 1,623,351,352 4.69% | |||||||
EV | 2,020,558,484 | 1,619,379,590 | 2,587,767,114 | |||||||
EBITDA | 631,232,948 | 637,965,910 | 496,476,323 | |||||||
EV/EBITDA | 3.20 | 2.54 | 5.21 | |||||||
Interest | 39,270,311 | 47,616,492 | 19,342,477 | |||||||
Interest/NOPBT | 8.91% | 10.46% | 5.45% |