Loading...
XKRX
034020
Market cap21bUSD
Jun 05, Last price  
45,900.00KRW
1D
7.62%
1Q
74.19%
Jan 2017
68.75%
IPO
-12.57%
Name

Doosan Enerbility Co Ltd

Chart & Performance

D1W1MN
P/E
263.97
P/S
1.81
EPS
173.88
Div Yield, %
—
Shrs. gr., 5y
27.38%
Rev. gr., 5y
0.72%
Revenues
16.23t
-7.71%
12,776,338,412,00019,231,782,645,00018,069,998,567,00020,410,692,848,0008,495,506,109,4309,627,183,611,14019,208,173,507,46018,127,522,740,88016,204,318,150,76013,892,680,512,18014,523,554,475,82014,761,064,155,39015,659,674,141,32015,132,406,695,63011,283,610,608,99015,421,058,082,38017,589,887,709,51016,233,055,000,000
Net income
111.37b
+100.30%
310,661,355,000-72,135,421,000-335,132,772,000118,062,596,000274,781,302,00038,044,983,96069,223,510,610-94,675,179,550-1,038,543,220,640-170,750,790,000-292,038,065,480-523,793,621,410-114,962,194,400-838,445,772,840495,274,322,480-333,476,771,42055,597,965,380111,365,000,000
CFO
242.20b
-88.30%
784,893,374,00028,389,944,000-405,876,690,0001,496,161,196,00013,526,501,920367,800,947,810150,437,826,310603,808,922,450-74,372,146,290967,566,785,960429,324,784,710989,560,098,940433,679,709,050295,223,700,8001,027,716,202,330625,077,721,3802,070,633,291,076242,204,000,000
Dividend
Dec 28, 2016440.48938 KRW/sh
Earnings
Jul 24, 2025

Profile

Doosan Enerbility Co., Ltd. operates as an engineering, procurement, and construction contractor worldwide. The company offers coal-fired and heavy oil thermal, cycle, and biomass power plants; gas and steam turbines, generators, boiler, air pollution control, heat exchangers, and transportation equipment; plant upgrades, outage services, plant assessment and engineering, operation and maintenance, and asset management services; generates power through wind and solar power, energy storage systems, and micro-grids; and supplies equipment for nuclear power plants, including nuclear reactor and internal structure, steam generator, nuclear reactor coolant pump, control element drive mechanism pressurizer, head assembly, fuel handling equipment, fuel storage rack, post-tensioning system of the containment building, heat exchanger, pressure vessels, and tanks. It also offers seawater desalination plants; drinking water, sewage treatment and reuse, and sludge treatment and resource recycling systems, as well as industrial water and wastewater solutions; and water treatment equipment comprising ultrasonic solubilization devices and dissolved air flotation equipment. In addition, the company provides integrated heads with nozzles, nuclear energy shells, rotor shafts, turbine casings, and runners; crankshafts, marine shafts, and stern forge products; work rolls, backup rolls, plate backup rolls, and mill housing structures; plastic mold steel and tool steel; press roller and kiln tires, roller, and kiln tires, as well as steel casting, forging products, and welding structures. Further, it constructs highways/railroads, and port/landfill/water and sewage projects; business facilities, research/medical/factory facilities, and residential-commercial complexes/apartments; and nuclear and LNG power plants, and transmission lines. The company was founded in 1962 and is headquartered in Changwon, South Korea.
URL
https://www.doosanenerbility.com/
IPO date
Oct 25, 2000
Employees
Domiciled in
KR
Incorporated in
KR

Valuation

Title
KRW in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
16,233,055,000
-7.71%
17,589,887,710
14.06%
15,421,058,082
36.67%
Cost of revenue
14,386,575,000
15,392,949,372
13,567,185,214
Unusual Expense (Income)
NOPBT
1,846,480,000
2,196,938,338
1,853,872,868
NOPBT Margin
11.37%
12.49%
12.02%
Operating Taxes
263,090,000
220,959,852
146,997,419
Tax Rate
14.25%
10.06%
7.93%
NOPAT
1,583,390,000
1,975,978,486
1,706,875,449
Net income
111,365,000
100.30%
55,597,965
-116.67%
(333,476,771)
-167.33%
Dividends
(86,314,000)
(79,960,990)
(88,311,379)
Dividend yield
0.77%
0.79%
0.93%
Proceeds from repurchase of equity
(64,845,000)
(2,513,874)
1,590,018,870
BB yield
0.58%
0.02%
-16.70%
Debt
Debt current
2,660,661,000
2,859,205,553
2,308,270,046
Long-term debt
4,182,400,000
2,816,906,635
3,546,005,958
Deferred revenue
277,852,000
309,947,213
317,890,643
Other long-term liabilities
1,208,956,000
1,052,693,742
1,015,223,195
Net debt
2,965,773,000
1,811,006,864
3,298,349,961
Cash flow
Cash from operating activities
242,204,000
2,070,633,291
625,077,721
CAPEX
(461,497,000)
(603,193,303)
(544,710,824)
Cash from investing activities
(821,399,000)
(816,628,474)
(71,130,551)
Cash from financing activities
608,422,000
(52,936,479)
(1,132,452,633)
FCF
449,120,199
2,436,183,268
1,878,516,201
Balance
Cash
3,041,875,000
2,823,435,439
1,525,393,877
Long term investments
835,413,000
1,041,669,886
1,030,532,166
Excess cash
3,065,635,250
2,985,610,939
1,784,873,139
Stockholders' equity
8,826,305,000
9,066,357,820
7,403,240,777
Invested Capital
16,453,875,750
14,440,283,625
14,949,310,845
ROIC
10.25%
13.45%
11.27%
ROCE
9.22%
12.27%
10.76%
EV
Common stock shares outstanding
640,465
639,928
618,314
Price
17,550.00
10.38%
15,900.00
3.25%
15,400.00
-24.51%
Market cap
11,240,163,698
10.47%
10,174,857,188
6.86%
9,522,030,272
0.83%
EV
18,370,466,698
15,710,002,017
15,851,919,846
EBITDA
2,337,511,000
2,663,603,338
2,325,270,868
EV/EBITDA
7.86
5.90
6.82
Interest
329,077,000
323,782,495
260,038,000
Interest/NOPBT
17.82%
14.74%
14.03%