XKRX025980
Market cap311mUSD
Dec 27, Last price
5,240.00KRW
1D
-0.38%
1Q
2.75%
Jan 2017
-22.60%
Name
Ananti Inc
Chart & Performance
Profile
Ananti Inc. provides leisure facilities in South Korea. The company develops, operates, maintains, and manages golf courses. It also develops hotels; operates resorts; and produces and sells liquor products. The company was founded in 1987 and is based in Jincheon, 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 | 897,296,642 175.80% | 325,346,438 48.01% | 219,820,295 92.72% | |||||||
Cost of revenue | 575,637,009 | 173,364,016 | 130,988,863 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 321,659,633 | 151,982,423 | 88,831,432 | |||||||
NOPBT Margin | 35.85% | 46.71% | 40.41% | |||||||
Operating Taxes | 11,239,296 | 24,466,210 | 6,807,971 | |||||||
Tax Rate | 3.49% | 16.10% | 7.66% | |||||||
NOPAT | 310,420,337 | 127,516,213 | 82,023,461 | |||||||
Net income | 100,098,359 222.52% | 31,036,148 64.47% | 18,870,238 -147.96% | |||||||
Dividends | (310,500) | |||||||||
Dividend yield | 0.05% | |||||||||
Proceeds from repurchase of equity | (6,668,463) | (1,109,576) | (270) | |||||||
BB yield | 1.07% | 0.17% | 0.00% | |||||||
Debt | ||||||||||
Debt current | 254,659,142 | 213,417,129 | 169,514,174 | |||||||
Long-term debt | 297,699,394 | 345,066,599 | 231,007,211 | |||||||
Deferred revenue | 39,450,729 | 44,134,242 | 54,689,584 | |||||||
Other long-term liabilities | 39,673,717 | 38,338,411 | 110,589,610 | |||||||
Net debt | 417,089,890 | 350,138,557 | 93,969,690 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 87,514,251 | 43,040,165 | 175,764,709 | |||||||
CAPEX | (159,825,716) | (276,631,934) | (102,332,370) | |||||||
Cash from investing activities | (189,903,633) | (296,525,107) | (100,794,338) | |||||||
Cash from financing activities | 2,974,647 | 139,953,242 | (15,372,144) | |||||||
FCF | 170,183,634 | (161,285,096) | (25,416,794) | |||||||
Balance | ||||||||||
Cash | 83,247,106 | 187,643,935 | 277,436,304 | |||||||
Long term investments | 52,021,540 | 20,701,236 | 29,115,390 | |||||||
Excess cash | 90,403,814 | 192,077,849 | 295,560,680 | |||||||
Stockholders' equity | 389,274,207 | 254,832,746 | 156,111,656 | |||||||
Invested Capital | 1,244,043,067 | 939,921,689 | 794,900,549 | |||||||
ROIC | 28.43% | 14.70% | 10.32% | |||||||
ROCE | 23.20% | 12.87% | 9.12% | |||||||
EV | ||||||||||
Common stock shares outstanding | 95,802 | 97,096 | 85,209 | |||||||
Price | 6,530.00 -2.25% | 6,680.00 -36.68% | 10,550.00 30.73% | |||||||
Market cap | 625,588,817 -3.55% | 648,603,932 -27.85% | 898,958,136 31.16% | |||||||
EV | 1,107,215,095 | 1,002,425,096 | 1,015,964,758 | |||||||
EBITDA | 352,338,688 | 176,643,995 | 108,478,541 | |||||||
EV/EBITDA | 3.14 | 5.67 | 9.37 | |||||||
Interest | 34,307,040 | 28,697,634 | 18,969,276 | |||||||
Interest/NOPBT | 10.67% | 18.88% | 21.35% |