XKRX011200
Market cap11bUSD
Dec 20, Last price
18,400.00KRW
1D
2.39%
1Q
4.37%
Jan 2017
205.14%
Name
HMM Co Ltd
Chart & Performance
Profile
HMM Co.,Ltd, an integrated logistics company, provides shipping and logistic services worldwide. The company transports commodities, such as crude oil, coal, iron ore, and various special cargoes, as well as import/export goods. It operates container ships; bulk carriers; tankers, such as crude and product tankers; and trampers that include Cape, Panamax, and Supramax/Handy, as well as heavy lifts and special product carriers. The company was formerly known as Hyundai Merchant Marine Co.,Ltd. and changed its name to HMM Co.,Ltd in March 2020. HMM Co.,Ltd was founded in 1976 and is based in Seoul, 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 | 8,400,969,000 -54.79% | 18,582,770,000 34.71% | 13,794,148,000 115.09% | |||||||
Cost of revenue | 7,496,478,000 | 8,210,041,000 | 6,110,052,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 904,491,000 | 10,372,729,000 | 7,684,096,000 | |||||||
NOPBT Margin | 10.77% | 55.82% | 55.71% | |||||||
Operating Taxes | 85,569,000 | 98,290,000 | (9,918,000) | |||||||
Tax Rate | 9.46% | 0.95% | ||||||||
NOPAT | 818,922,000 | 10,274,439,000 | 7,694,014,000 | |||||||
Net income | 968,560,000 -90.43% | 10,116,968,000 89.56% | 5,337,056,000 4,207.93% | |||||||
Dividends | (586,975,000) | (293,423,000) | (96,218,000) | |||||||
Dividend yield | 2.92% | 1.46% | 0.35% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 825,040,000 | 929,772,000 | 942,184,000 | |||||||
Long-term debt | 4,837,159,000 | 6,360,370,000 | 10,142,501,000 | |||||||
Deferred revenue | 1,276,000 | 1,263,000 | 9,038,000 | |||||||
Other long-term liabilities | 43,481,000 | 242,736,000 | 105,350,000 | |||||||
Net debt | (7,908,751,000) | (95,918,000) | 8,759,288,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,979,706,000 | 11,318,868,000 | 7,505,033,000 | |||||||
CAPEX | (2,037,125,000) | (452,056,000) | (1,711,142,000) | |||||||
Cash from investing activities | (1,487,088,000) | (4,817,701,000) | (6,314,410,000) | |||||||
Cash from financing activities | (2,237,979,000) | (3,601,353,000) | (718,212,000) | |||||||
FCF | (1,036,583,000) | 10,013,682,000 | 5,158,236,000 | |||||||
Balance | ||||||||||
Cash | 11,756,780,000 | 12,800,011,000 | 6,463,139,000 | |||||||
Long term investments | 1,814,170,000 | (5,413,951,000) | (4,137,742,000) | |||||||
Excess cash | 13,150,901,550 | 6,456,921,500 | 1,635,689,600 | |||||||
Stockholders' equity | 15,408,440,000 | 13,734,497,000 | 3,421,451,000 | |||||||
Invested Capital | 11,361,731,450 | 18,344,245,500 | 14,649,560,400 | |||||||
ROIC | 5.51% | 62.28% | 60.78% | |||||||
ROCE | 3.69% | 41.75% | 47.18% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,025,039 | 1,025,039 | 1,025,039 | |||||||
Price | 19,580.00 0.15% | 19,550.00 -27.32% | 26,900.00 92.83% | |||||||
Market cap | 20,070,263,620 0.15% | 20,039,512,450 -27.32% | 27,573,549,100 294.44% | |||||||
EV | 12,163,127,620 | 19,945,191,450 | 36,333,862,100 | |||||||
EBITDA | 1,777,367,000 | 11,212,150,000 | 8,338,451,000 | |||||||
EV/EBITDA | 6.84 | 1.78 | 4.36 | |||||||
Interest | 158,375,000 | 405,831,000 | 347,607,000 | |||||||
Interest/NOPBT | 17.51% | 3.91% | 4.52% |