XKRX011700
Market cap63mUSD
Jan 10, Last price
2,905.00KRW
1D
0.70%
1Q
-12.25%
Jan 2017
-3.70%
Name
Hanshin Machinery Co Ltd
Chart & Performance
Profile
Hanshin Machinery Co., Ltd. manufactures and sells air compressors in Korea and internationally. The company offers GRH and RCH series oil flooded compressors; AL, CDH, and FE type oil free screw compressors; and air cooled reciprocating air compressors. It also provides accessories, including refrigerated type air dryers, air filters, after coolers, and air receiver tanks, as well as air dryers for high temperature use; and green compressed air systems. The company was formerly known as Hanshin Machinery Mfg. Co., Ltd. and changed its name to Hanshin Machinery Co., Ltd. in November 1976. Hanshin Machinery Co., Ltd. was founded in 1969 and is based in Ansan, South Korea.
Valuation
Title KRW in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 57,312,285 2.27% | 56,039,955 3.08% | |||||||
Cost of revenue | 58,316,543 | 54,386,074 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (1,004,258) | 1,653,881 | |||||||
NOPBT Margin | 2.95% | ||||||||
Operating Taxes | (640,052) | (1,086,935) | |||||||
Tax Rate | |||||||||
NOPAT | (364,206) | 2,740,816 | |||||||
Net income | (1,972,443) -58.33% | (4,733,469) -215.80% | |||||||
Dividends | (324,462) | (1,385,368) | |||||||
Dividend yield | 0.21% | 0.68% | |||||||
Proceeds from repurchase of equity | 15,465,614 | ||||||||
BB yield | -7.56% | ||||||||
Debt | |||||||||
Debt current | 7,042,326 | 7,908,040 | |||||||
Long-term debt | 7,594,915 | 32,900 | |||||||
Deferred revenue | 441,100 | 311,100 | |||||||
Other long-term liabilities | 468,864 | 519,355 | |||||||
Net debt | (29,946,567) | (7,689,212) | |||||||
Cash flow | |||||||||
Cash from operating activities | 2,702,181 | (2,618,025) | |||||||
CAPEX | (8,297,250) | (581,787) | |||||||
Cash from investing activities | (5,831,658) | (10,709,862) | |||||||
Cash from financing activities | 6,767,065 | 19,262,355 | |||||||
FCF | (3,387,863) | 7,630,379 | |||||||
Balance | |||||||||
Cash | 30,251,388 | 28,364,423 | |||||||
Long term investments | 14,332,420 | (12,734,272) | |||||||
Excess cash | 41,718,194 | 12,828,154 | |||||||
Stockholders' equity | 71,525,664 | 76,009,706 | |||||||
Invested Capital | 64,615,770 | 86,542,220 | |||||||
ROIC | 3.26% | ||||||||
ROCE | 1.66% | ||||||||
EV | |||||||||
Common stock shares outstanding | 32,446 | 31,970 | |||||||
Price | 4,870.00 -23.91% | 6,400.00 75.82% | |||||||
Market cap | 158,012,755 -22.77% | 204,608,230 82.59% | |||||||
EV | 128,199,652 | 197,052,630 | |||||||
EBITDA | (328,003) | 2,404,527 | |||||||
EV/EBITDA | 81.95 | ||||||||
Interest | 571,119 | 170,832 | |||||||
Interest/NOPBT | 10.33% |