XKRX031440
Market cap93mUSD
Jan 09, Last price
35,100.00KRW
1D
-3.70%
1Q
-0.14%
Jan 2017
-76.20%
IPO
-58.21%
Name
Shinsegae Food Inc
Chart & Performance
Profile
SHINSEGAE FOOD Inc. engages in the food manufacture, food distribution, restaurant, and consignment meal service businesses in South Korea. It offers soups, stews, casseroles, salads, processed meat, sauces, noodles and rice cakes, baked goods, and fresh foods; and supplies food to a range of customers, such as restaurant franchises, food manufacturers, and hotels and resorts. The company also provides contracted food services in commercial complexes and public facilities comprising airports, golf courses, outlets, resorts, hospitals, highway service stations, travel terminals, and train stations. In addition, it offers food services to a range of facilities, such as offices, research centers, hospitals, and universities. The company was founded in 1979 and is based in Seoul, 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 | 1,488,920,671 5.50% | 1,411,305,169 5.88% | |||||||
Cost of revenue | 1,399,660,431 | 1,316,257,054 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 89,260,240 | 95,048,115 | |||||||
NOPBT Margin | 5.99% | 6.73% | |||||||
Operating Taxes | 4,275,355 | 524,982 | |||||||
Tax Rate | 4.79% | 0.55% | |||||||
NOPAT | 84,984,886 | 94,523,133 | |||||||
Net income | 10,644,913 -297.70% | (5,384,404) -322.77% | |||||||
Dividends | (2,904,218) | (2,904,218) | |||||||
Dividend yield | 1.90% | 1.56% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 226,743,015 | 173,037,837 | |||||||
Long-term debt | 369,730,038 | 477,693,621 | |||||||
Deferred revenue | (78,742,812) | ||||||||
Other long-term liabilities | 24,004,000 | 19,436,819 | |||||||
Net debt | 521,961,796 | 543,550,309 | |||||||
Cash flow | |||||||||
Cash from operating activities | 88,778,933 | 20,931,758 | |||||||
CAPEX | (33,062,558) | (39,991,284) | |||||||
Cash from investing activities | (21,276,360) | (5,702,590) | |||||||
Cash from financing activities | (76,460,045) | 17,201,341 | |||||||
FCF | 124,452,445 | 102,360,500 | |||||||
Balance | |||||||||
Cash | 71,764,576 | 84,638,936 | |||||||
Long term investments | 2,746,681 | 22,542,213 | |||||||
Excess cash | 65,224 | 36,615,891 | |||||||
Stockholders' equity | 221,883,632 | 415,930,003 | |||||||
Invested Capital | 709,289,474 | 634,468,074 | |||||||
ROIC | 12.65% | 14.92% | |||||||
ROCE | 12.58% | 12.68% | |||||||
EV | |||||||||
Common stock shares outstanding | 3,872 | 3,872 | |||||||
Price | 39,450.00 -17.90% | 48,050.00 -41.33% | |||||||
Market cap | 152,761,880 -17.90% | 186,063,583 -41.33% | |||||||
EV | 674,723,676 | 729,613,891 | |||||||
EBITDA | 137,115,319 | 146,844,726 | |||||||
EV/EBITDA | 4.92 | 4.97 | |||||||
Interest | 13,889,731 | 11,641,178 | |||||||
Interest/NOPBT | 15.56% | 12.25% |