XKRX023150
Market cap24mUSD
Dec 24, Last price
5,500.00KRW
1D
-1.79%
1Q
-10.13%
Jan 2017
-30.38%
Name
MHEthanol Co Ltd
Chart & Performance
Profile
MH Ethanol Co.,Ltd. engages in the manufacture and sale of alcohol products in South Korea. The company is involved in the golf course business; wastewater treatment activities; and manufacturing of machine equipment. It also offers dry leaf and carbon dioxide. The company was founded in 1978 and is headquartered in Masan-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 | 105,484,095 -4.73% | 110,722,402 8.48% | 102,066,937 7.84% | |||||||
Cost of revenue | 72,512,190 | 75,650,426 | 65,538,890 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 32,971,905 | 35,071,976 | 36,528,047 | |||||||
NOPBT Margin | 31.26% | 31.68% | 35.79% | |||||||
Operating Taxes | 2,575,460 | (1,752,590) | 2,879,109 | |||||||
Tax Rate | 7.81% | 7.88% | ||||||||
NOPAT | 30,396,446 | 36,824,566 | 33,648,938 | |||||||
Net income | 4,670,188 -60.77% | 11,905,847 37.02% | 8,688,865 128.48% | |||||||
Dividends | (1,627,132) | (2,277,984) | (2,277,984) | |||||||
Dividend yield | 3.66% | 4.60% | 3.43% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 83,125,351 | 89,307,028 | 190,335,014 | |||||||
Long-term debt | 164,658,438 | 163,371,187 | 68,766,660 | |||||||
Deferred revenue | 4,744,108 | |||||||||
Other long-term liabilities | 1,478,775 | 1,457,752 | (70) | |||||||
Net debt | 207,886,814 | 229,696,685 | 224,728,152 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 19,203,342 | 16,477,364 | 26,371,475 | |||||||
CAPEX | (4,086,218) | (5,067,046) | (6,782,563) | |||||||
Cash from investing activities | 1,533,262 | (16,817,578) | (2,714,918) | |||||||
Cash from financing activities | (9,563,446) | (11,299,564) | (9,563,109) | |||||||
FCF | 31,429,587 | 40,288,086 | 43,367,620 | |||||||
Balance | ||||||||||
Cash | 28,608,041 | 27,451,524 | 29,612,334 | |||||||
Long term investments | 11,288,933 | (4,469,993) | 4,761,188 | |||||||
Excess cash | 34,622,770 | 17,445,410 | 29,270,175 | |||||||
Stockholders' equity | 108,756,769 | 105,400,888 | 94,878,686 | |||||||
Invested Capital | 290,794,971 | 306,195,842 | 293,118,967 | |||||||
ROIC | 10.18% | 12.29% | 11.03% | |||||||
ROCE | 9.56% | 10.24% | 10.71% | |||||||
EV | ||||||||||
Common stock shares outstanding | 6,509 | 6,509 | 6,509 | |||||||
Price | 6,830.00 -10.25% | 7,610.00 -25.39% | 10,200.00 21.28% | |||||||
Market cap | 44,453,233 -10.25% | 49,529,883 -25.39% | 66,386,965 21.28% | |||||||
EV | 281,609,976 | 312,450,924 | 317,777,206 | |||||||
EBITDA | 47,237,939 | 49,592,929 | 51,380,397 | |||||||
EV/EBITDA | 5.96 | 6.30 | 6.18 | |||||||
Interest | 12,192,511 | 11,711,547 | 12,134,724 | |||||||
Interest/NOPBT | 36.98% | 33.39% | 33.22% |