XKRX034230
Market cap723mUSD
Jul 19, Last price
12,220.00KRW
Name
Paradise Co Ltd
Chart & Performance
Profile
Paradise Co., Ltd. engages in resort, hotel, game, travel, and leisure businesses in South Korea. The company operates Paradise City, an integrated resort consisting of hotels, conventions, casinos, plazas, art galleries, spas, and clubs. It also operates the Paradise Hotel & Resort, a five-star hotel with 711 rooms; Art Paradiso, a lifestyle boutique hotel with 58 rooms; Paradise Hotel Busan, a five-star hotel with 532 guest rooms. In addition, the company operates casinos, including the Paradise Casino, Paradise Casino Walkerhill, Paradise Casino Busan, and Paradise Casino Jeju Grand; Paradise Spa Dogo, a spa destination. Further, it provides travel agency services; and distributes wines. The company was founded in 1972 and is headquartered in Seoul, 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 | 994,199,114 69.19% | 587,637,411 41.78% | 414,466,173 -8.68% | |||||||
Cost of revenue | 800,837,420 | 546,406,367 | 438,789,577 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 193,361,693 | 41,231,044 | (24,323,404) | |||||||
NOPBT Margin | 19.45% | 7.02% | ||||||||
Operating Taxes | 11,315,982 | 14,321,931 | 12,679,124 | |||||||
Tax Rate | 5.85% | 34.74% | ||||||||
NOPAT | 182,045,712 | 26,909,113 | (37,002,527) | |||||||
Net income | 62,558,500 146.79% | 25,348,686 -148.25% | (52,534,103) -55.53% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 44,887,084 | 44,887,084 | ||||||||
BB yield | -3.91% | -2.56% | ||||||||
Debt | ||||||||||
Debt current | 408,422,527 | 976,131,180 | 329,599,020 | |||||||
Long-term debt | 1,106,698,657 | 429,830,170 | 1,268,508,746 | |||||||
Deferred revenue | 10,642 | 10,642 | ||||||||
Other long-term liabilities | 233,688,704 | 202,290,272 | 216,963,618 | |||||||
Net debt | 680,956,522 | 641,705,752 | 690,806,184 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 287,641,361 | 63,757,609 | (35,129,168) | |||||||
CAPEX | (62,125,957) | (17,759,851) | (18,265,743) | |||||||
Cash from investing activities | (26,116,845) | 509,079,686 | (73,654,074) | |||||||
Cash from financing activities | (60,915,369) | (194,971,971) | 74,551,974 | |||||||
FCF | 232,071,660 | (83,619,342) | (45,865,583) | |||||||
Balance | ||||||||||
Cash | 802,038,734 | 631,285,690 | 670,121,720 | |||||||
Long term investments | 32,125,929 | 132,969,908 | 237,179,861 | |||||||
Excess cash | 784,454,707 | 734,873,727 | 886,578,273 | |||||||
Stockholders' equity | 838,091,365 | 1,408,749,167 | 1,241,778,116 | |||||||
Invested Capital | 2,697,636,853 | 2,373,693,831 | 2,261,479,753 | |||||||
ROIC | 7.18% | 1.16% | ||||||||
ROCE | 5.80% | 1.19% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 86,231 | 99,534 | 85,531 | |||||||
Price | 13,320.00 -24.32% | 17,600.00 17.73% | 14,950.00 -2.29% | |||||||
Market cap | 1,148,598,545 -34.43% | 1,751,792,962 37.00% | 1,278,694,041 -2.19% | |||||||
EV | 2,209,493,626 | 2,716,343,973 | 2,252,305,700 | |||||||
EBITDA | 276,359,520 | 135,997,099 | 73,714,725 | |||||||
EV/EBITDA | 7.99 | 19.97 | 30.55 | |||||||
Interest | 70,590,773 | 66,947,461 | 64,497,158 | |||||||
Interest/NOPBT | 36.51% | 162.37% |