XKRX030610
Market cap436mUSD
Dec 26, Last price
5,670.00KRW
1D
0.00%
1Q
3.09%
Jan 2017
-35.64%
Name
Kyobo Securities Co Ltd
Chart & Performance
Profile
Kyobo Securities Co., Ltd., a securities company, provides various financial services in South Korea. It provides project-related financial services, such as project financing, structured finance, merger and acquisition, investment, and consultancy services; corporate financial services, including issuance of mezzanine bonds that comprise CB and RCPS, and acquisition of public and private placement corporate bonds, as well as the design and consultancy of project structures related to project financing; and initial public offering services. The company also offers financial solutions for funding of real estate development, local governments' development projects, SOC, green energy development, and other businesses; and online and offline brokerage services for futures products, including indices, currencies, energy, interest rates, metals, and agriculture and livestock products, as well as fixed income brokerage services for individuals, institutions, foundations, and corporates. In addition, it engages in issuing, brokering, and managing of derivatives linked bonds and securities, and structured securities; acts as an intermediary for various equity-linked products, such as stocks and derivatives, and futures and options; provides brokerage services to institutional and retail clients; and offers wealth, customer asset, and risk management services. The company was formerly known as Daehan Securities Co., Ltd. and changed its name to Kyobo Securities Co., Ltd. in April 1994. The company was founded in 1949 and is headquartered in Seoul, South Korea. Kyobo Securities Co., Ltd. operates as a subsidiary of Kyobo Life Insurance Co., Ltd.
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 | 541,096,622 88.35% | 287,287,844 -35.36% | 444,429,642 23.12% | |||||||
Cost of revenue | 153,076,643 | 130,868,860 | 162,690,239 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 388,019,979 | 156,418,983 | 281,739,404 | |||||||
NOPBT Margin | 71.71% | 54.45% | 63.39% | |||||||
Operating Taxes | 18,216,736 | 18,173,288 | 53,148,048 | |||||||
Tax Rate | 4.69% | 11.62% | 18.86% | |||||||
NOPAT | 369,803,242 | 138,245,695 | 228,591,356 | |||||||
Net income | 67,558,377 56.06% | 43,289,136 -69.80% | 143,342,589 37.90% | |||||||
Dividends | (3,265,288) | (12,882,391) | (21,512,234) | |||||||
Dividend yield | 0.82% | 3.85% | 4.04% | |||||||
Proceeds from repurchase of equity | 248,774,924 | |||||||||
BB yield | -62.68% | |||||||||
Debt | ||||||||||
Debt current | 3,349,430,952 | 2,684,925,865 | ||||||||
Long-term debt | 5,226,202 | 2,170,510,786 | 1,344,484,865 | |||||||
Deferred revenue | 25,962,018 | 21,747,307 | ||||||||
Other long-term liabilities | 13,713,475,424 | 9,447,368,681 | (106,981,677) | |||||||
Net debt | (1,038,816,127) | (4,859,260,635) | (4,952,358,986) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (70,414,829) | (929,113,661) | (1,029,209,698) | |||||||
CAPEX | (10,747,750) | (13,186,295) | (9,525,432) | |||||||
Cash from investing activities | (71,978,269) | (112,917,564) | 82,846,048 | |||||||
Cash from financing activities | 1,462,972,007 | 1,106,991,307 | 907,839,232 | |||||||
FCF | 4,022,399,573 | (441,986,557) | (260,186,403) | |||||||
Balance | ||||||||||
Cash | 100,900,500 | 1,134,554,253 | 1,704,903,072 | |||||||
Long term investments | 943,141,829 | 9,244,648,120 | 7,276,866,644 | |||||||
Excess cash | 1,016,987,498 | 10,364,837,981 | 8,959,548,234 | |||||||
Stockholders' equity | 5,836,995,137 | 5,416,970,860 | 4,477,253,709 | |||||||
Invested Capital | 14,656,267,303 | 11,131,807,803 | 9,590,521,918 | |||||||
ROIC | 2.87% | 1.33% | 2.54% | |||||||
ROCE | 2.48% | 0.93% | 1.99% | |||||||
EV | ||||||||||
Common stock shares outstanding | 80,176 | 63,560 | 63,560 | |||||||
Price | 4,950.00 -5.89% | 5,260.00 -37.16% | 8,370.00 9.55% | |||||||
Market cap | 396,873,081 18.71% | 334,324,011 -37.16% | 531,994,672 40.10% | |||||||
EV | 3,400,966,614 | (697,686,293) | (1,364,646,292) | |||||||
EBITDA | 398,178,748 | 165,176,545 | 289,892,727 | |||||||
EV/EBITDA | 8.54 | |||||||||
Interest | 185,845,432 | 92,420,475 | 33,849,305 | |||||||
Interest/NOPBT | 47.90% | 59.09% | 12.01% |