XKRX007310
Market cap959mUSD
Dec 24, Last price
406,500.00KRW
1D
-0.97%
1Q
-4.24%
Jan 2017
-38.60%
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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 3,454,548,477 8.52% | 3,183,314,854 16.22% | 2,739,036,859 5.51% | |||||||
Cost of revenue | 2,999,118,496 | 2,828,516,195 | 2,425,770,091 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 455,429,981 | 354,798,659 | 313,266,768 | |||||||
NOPBT Margin | 13.18% | 11.15% | 11.44% | |||||||
Operating Taxes | 58,303,755 | 5,025,846 | 32,923,022 | |||||||
Tax Rate | 12.80% | 1.42% | 10.51% | |||||||
NOPAT | 397,126,227 | 349,772,813 | 280,343,747 | |||||||
Net income | 160,331,319 -41.60% | 274,541,103 112.15% | 129,409,946 21.79% | |||||||
Dividends | (32,636,468) | (26,683,420) | (26,841,607) | |||||||
Dividend yield | 2.37% | 1.64% | 1.73% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 520,620,124 | 806,290,441 | 342,962,791 | |||||||
Long-term debt | 429,716,023 | 299,914,554 | 272,468,216 | |||||||
Deferred revenue | 1,495,132 | 1,384,139 | 11,870,712 | |||||||
Other long-term liabilities | 12,859,741 | 11,767,770 | (10) | |||||||
Net debt | 114,639,232 | 834,348,179 | 177,726,711 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 410,835,664 | 93,291,314 | 149,781,780 | |||||||
CAPEX | (124,358,689) | (100,269,029) | (105,780,355) | |||||||
Cash from investing activities | (103,027,918) | (141,438,920) | (131,189,001) | |||||||
Cash from financing activities | (223,042,632) | 71,700,356 | 116,608,049 | |||||||
FCF | 531,076,293 | (521,653,736) | 213,302,714 | |||||||
Balance | ||||||||||
Cash | 634,198,199 | 557,858,979 | 461,814,270 | |||||||
Long term investments | 201,498,717 | (286,002,163) | (24,109,974) | |||||||
Excess cash | 662,969,492 | 112,691,073 | 300,752,453 | |||||||
Stockholders' equity | 2,069,972,139 | 2,300,959,242 | 1,915,616,134 | |||||||
Invested Capital | 2,315,258,868 | 2,870,408,043 | 1,795,669,906 | |||||||
ROIC | 15.32% | 14.99% | 16.36% | |||||||
ROCE | 14.63% | 11.39% | 14.11% | |||||||
EV | ||||||||||
Common stock shares outstanding | 3,439 | 3,410 | 3,401 | |||||||
Price | 400,000.00 -15.97% | 476,000.00 4.39% | 456,000.00 -20.97% | |||||||
Market cap | 1,375,730,800 -15.25% | 1,623,351,352 4.69% | 1,550,698,224 -20.84% | |||||||
EV | 1,619,379,590 | 2,587,767,114 | 1,761,712,759 | |||||||
EBITDA | 637,965,910 | 496,476,323 | 434,005,253 | |||||||
EV/EBITDA | 2.54 | 5.21 | 4.06 | |||||||
Interest | 47,616,492 | 19,342,477 | 8,995,106 | |||||||
Interest/NOPBT | 10.46% | 5.45% | 2.87% |