Loading...
XKRX
009450
Market cap808mUSD
May 23, Last price  
76,300.00KRW
1D
1.33%
1Q
-4.98%
Jan 2017
77.24%
Name

Kyung Dong Navien Co Ltd

Chart & Performance

D1W1MN
P/E
8.87
P/S
0.81
EPS
8,603.16
Div Yield, %
—
Shrs. gr., 5y
2.74%
Rev. gr., 5y
11.82%
Revenues
1.35t
+12.42%
184,546,497,000213,965,135,000253,008,512,000307,887,854,000341,246,916,790379,014,258,790414,177,562,090428,985,364,620512,031,119,600583,252,904,470684,660,957,520726,741,615,000774,290,704,230873,409,018,8101,102,947,009,5901,160,860,788,6001,204,312,871,7501,353,879,442,180
Net income
124.34b
+49.54%
7,661,099,0007,731,208,0003,710,058,0007,678,759,0009,419,607,0009,197,344,00011,119,548,4709,183,086,56016,617,511,35036,924,317,46026,423,714,80024,758,759,63027,854,873,26041,637,325,51080,657,672,81053,582,342,49083,148,711,338124,340,920,970
CFO
52.52b
-73.39%
-3,465,706,0001,224,646,00025,785,658,00022,321,594,00015,493,743,80027,648,701,73020,912,632,150-13,266,158,23043,719,574,13061,333,199,80020,111,583,210-14,286,091,32078,554,867,53057,625,119,75080,668,518,5909,346,017,990197,363,180,98052,521,650,820
Dividend
Dec 27, 2023550 KRW/sh
Earnings
Aug 11, 2025

Profile

Kyung Dong Navien Co., Ltd. manufactures and sells home boilers and water heaters in South Korea. The company offers gas, oil, and electric boilers; gas and electric water heaters; hot water mats; wire and wireless zone control systems; controllers; home network products, such as IoT products, video phones, lobby phones, sub-phones, door cameras, inter phones, and security office systems; heat pump products, including hybrid and double heat geothermal boilers; micro CHP products; agricultural dryers, wood fiber boilers, and heat hubs; and cascade systems, ventilators, and mid and large-size boilers. Kyung Dong Navien Co., Ltd. also exports its products. The company was formerly known as Kyungdong Boiler Co., Ltd. and changed its name to Kyung Dong Navien Co., Ltd. in September 2006. Kyung Dong Navien Co., Ltd. was founded in 1978 and is headquartered in Pyeongtaek, South Korea.
URL
https://www.kdnavien.co.kr/index?null&lang=KO&urlLangType=ko
IPO date
Aug 31, 1993
Employees
Domiciled in
KR
Incorporated in
KR

Valuation

Title
KRW in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
1,353,879,442
12.42%
1,204,312,872
3.74%
1,160,860,789
5.25%
Cost of revenue
1,008,843,829
916,243,477
924,619,009
Unusual Expense (Income)
NOPBT
345,035,613
288,069,395
236,241,779
NOPBT Margin
25.48%
23.92%
20.35%
Operating Taxes
28,414,675
24,142,869
19,141,968
Tax Rate
8.24%
8.38%
8.10%
NOPAT
316,620,938
263,926,526
217,099,811
Net income
124,340,921
49.54%
83,148,711
55.18%
53,582,342
-33.57%
Dividends
(7,949,113)
(7,226,466)
(6,503,819)
Dividend yield
0.63%
1.06%
1.33%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
203,751,807
99,486,297
180,337,445
Long-term debt
34,450,564
30,367,639
52,433,574
Deferred revenue
Other long-term liabilities
64,495,229
49,875,677
39,031,136
Net debt
116,369,253
(10,526,118)
116,612,792
Cash flow
Cash from operating activities
52,521,651
197,363,181
9,346,018
CAPEX
(94,349,454)
(65,533,798)
(59,110,096)
Cash from investing activities
(114,366,614)
(76,523,999)
(56,545,758)
Cash from financing activities
75,729,656
(113,621,757)
79,208,865
FCF
127,163,517
286,904,214
96,441,251
Balance
Cash
124,234,944
101,613,841
82,050,892
Long term investments
(2,401,827)
38,766,213
34,107,335
Excess cash
54,139,145
80,164,410
58,115,187
Stockholders' equity
635,332,392
523,831,697
628,523,687
Invested Capital
926,829,534
669,867,828
701,943,768
ROIC
39.66%
38.48%
34.61%
ROCE
35.17%
38.41%
31.05%
EV
Common stock shares outstanding
14,450
14,453
14,453
Price
87,800.00
86.02%
47,200.00
39.64%
33,800.00
-38.43%
Market cap
1,268,678,655
85.97%
682,178,390
39.64%
488,509,102
-34.94%
EV
1,385,047,909
1,035,665,209
605,121,900
EBITDA
392,408,271
334,620,423
281,130,589
EV/EBITDA
3.53
3.10
2.15
Interest
7,740,208
9,347,456
7,336,449
Interest/NOPBT
2.24%
3.24%
3.11%