XKRX024720
Market cap158mUSD
Jan 03, Last price
6,800.00KRW
1D
1.04%
1Q
-11.57%
Jan 2017
-79.82%
Name
Kolmar Korea Holdings Co Ltd
Chart & Performance
Profile
Kolmar Korea Holdings Co., Ltd. manufactures and sells cosmetics, pharmaceuticals, and health functional foods in South Korea and internationally. It offers skin care, makeup, hair care, body care, and baby products, as well as functional cosmetics and perfumes. The company also provides quasi-drugs and health supplements. Kolmar Korea Holdings Co., Ltd. was founded in 1990 and is headquartered in Sejong City, 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 | 637,274,323 -1.94% | 649,879,569 -3.58% | |||||||
Cost of revenue | 567,596,720 | 563,372,122 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 69,677,603 | 86,507,447 | |||||||
NOPBT Margin | 10.93% | 13.31% | |||||||
Operating Taxes | 2,026,855 | 23,372,512 | |||||||
Tax Rate | 2.91% | 27.02% | |||||||
NOPAT | 67,650,748 | 63,134,935 | |||||||
Net income | (3,715,524) -128.53% | 13,023,596 -77.79% | |||||||
Dividends | (17,920,815) | (10,971,077) | |||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | (14,138,268) | ||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 215,662,840 | 215,752,410 | |||||||
Long-term debt | 129,159,271 | 59,301,713 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 9,637,661 | 6,478,404 | |||||||
Net debt | (403,079,222) | (305,689,036) | |||||||
Cash flow | |||||||||
Cash from operating activities | 43,903,567 | (11,348,010) | |||||||
CAPEX | (88,472,569) | (37,471,790) | |||||||
Cash from investing activities | (80,247,493) | (45,014,901) | |||||||
Cash from financing activities | (12,686,372) | 50,869,631 | |||||||
FCF | (9,623,641) | 39,293,042 | |||||||
Balance | |||||||||
Cash | 128,799,127 | 195,155,066 | |||||||
Long term investments | 619,102,205 | 385,588,094 | |||||||
Excess cash | 716,037,616 | 548,249,181 | |||||||
Stockholders' equity | 250,798,827 | 848,115,092 | |||||||
Invested Capital | 917,310,979 | 571,776,191 | |||||||
ROIC | 9.09% | 11.70% | |||||||
ROCE | 5.89% | 7.61% | |||||||
EV | |||||||||
Common stock shares outstanding | 36,797 | 36,958 | |||||||
Price | |||||||||
Market cap | |||||||||
EV | |||||||||
EBITDA | 90,134,776 | 107,089,984 | |||||||
EV/EBITDA | |||||||||
Interest | 13,076,442 | 11,603,791 | |||||||
Interest/NOPBT | 18.77% | 13.41% |