XKRX016360
Market cap2.98bUSD
Dec 23, Last price
48,400.00KRW
1D
2.33%
1Q
5.45%
Jan 2017
57.41%
Name
Samsung Securities Co Ltd
Chart & Performance
Profile
Samsung Securities Co., Ltd. operates as a financial investment company in South Korea and internationally. It offers wealth management, digital asset management, and pension planning services to individual and institutional clients; and consulting services for investing in stocks, bonds, and OTC, as well as merger and acquisition, investment finance, and alternative investment services. The company also provides derivatives trading services, including ELS, DLS, and ETN supply and trading; fixed income, currency, and commodity services; and institution sales and brokerage services. In addition, it offers proprietary trading services, including stock and bond investment in public markets, as well as mezzanine and PEF investment, and pursues stable income flow services through market analysis and risk management in private markets; and structured product trading services, such as KRW/foreign currency that provide short-term fixed incomes. The company operates through 44 domestic and 8 other branches, as well as 5 overseas offices. Samsung Securities Co., Ltd. was founded in 1982 and is headquartered 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 | 2,934,732,373 108.75% | 1,405,860,756 -37.38% | 2,245,105,480 49.63% | |||||||
Cost of revenue | 734,805,783 | 571,292,119 | 516,968,229 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,199,926,590 | 834,568,637 | 1,728,137,251 | |||||||
NOPBT Margin | 74.96% | 59.36% | 76.97% | |||||||
Operating Taxes | 199,408,851 | 152,325,042 | 361,832,669 | |||||||
Tax Rate | 9.06% | 18.25% | 20.94% | |||||||
NOPAT | 2,000,517,739 | 682,243,596 | 1,366,304,582 | |||||||
Net income | 547,405,708 29.59% | 422,405,108 -56.24% | 965,338,209 90.11% | |||||||
Dividends | (151,810,000) | (339,340,000) | (196,565,311) | |||||||
Dividend yield | 4.42% | 12.08% | 4.90% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 17,185,708,096 | 25,758,371,829 | ||||||||
Long-term debt | 52,655,091 | 8,957,308,740 | 9,815,049,267 | |||||||
Deferred revenue | 72,827,039 | 76,145,421 | ||||||||
Other long-term liabilities | 38,520,174,619 | (206,247,987) | ||||||||
Net debt | (36,864,687,036) | (15,004,340,770) | (15,699,426,050) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (2,811,745,095) | 7,436,435,916 | (2,074,931,652) | |||||||
CAPEX | (11,796,857) | (43,177,936) | (27,154,834) | |||||||
Cash from investing activities | 2,844,424,117 | (269,675,298) | 725,900,850 | |||||||
Cash from financing activities | (1,041,216,952) | (7,500,170,652) | 1,722,171,943 | |||||||
FCF | 18,330,704,506 | 10,487,523,955 | (2,041,519,824) | |||||||
Balance | ||||||||||
Cash | 8,793,243,667 | 15,989,364,199 | 18,000,752,787 | |||||||
Long term investments | 28,124,098,459 | 25,157,993,407 | 33,272,094,358 | |||||||
Excess cash | 36,770,605,508 | 41,077,064,568 | 51,160,591,871 | |||||||
Stockholders' equity | 4,879,245,052 | 18,019,450,973 | 29,251,878,515 | |||||||
Invested Capital | 51,628,664,457 | 52,824,994,137 | 61,846,546,831 | |||||||
ROIC | 3.83% | 1.19% | 2.32% | |||||||
ROCE | 3.89% | 1.18% | 1.89% | |||||||
EV | ||||||||||
Common stock shares outstanding | 89,300 | 89,300 | 89,300 | |||||||
Price | 38,500.00 22.42% | 31,450.00 -29.96% | 44,900.00 11.00% | |||||||
Market cap | 3,438,050,000 22.42% | 2,808,485,000 -29.96% | 4,009,570,000 11.00% | |||||||
EV | (33,426,637,036) | (1,918,125,473) | 10,532,706,176 | |||||||
EBITDA | 2,260,663,460 | 890,211,904 | 1,784,237,545 | |||||||
EV/EBITDA | 5.90 | |||||||||
Interest | 961,559,085 | 631,042,470 | 239,089,716 | |||||||
Interest/NOPBT | 43.71% | 75.61% | 13.84% |