XKRX042700
Market cap5.26bUSD
Dec 20, Last price
79,800.00KRW
1D
-6.01%
1Q
-20.44%
Jan 2017
2,482.52%
IPO
4,851.08%
Name
Hanmi Semiconductor Co Ltd
Chart & Performance
Profile
HANMI Semiconductor Co., Ltd. manufactures and sells semiconductor equipment in South Korea and internationally. The company offers vision placement equipment; flip chip, TSV dual stacking, TC, flip chip, jumbo panel flip chip, and die flip chip bonders; and EMI shield vision attach and detach, EMI shield vision placement, EMI shield tape mounter, EMI shield tape laser cutting, EMI shield tape demounter, vision inspection, and converlay attach equipment. It also provides power ECU auto, test handler, vision placement, trim, and form/singulation devices, as well as 3D vision inspection equipment; auto mold, compression auto mold, mechanical mold press, and hydraulic mold press equipment; laser marking, laser wafer marking, laser ablation, laser cutting, and laser cutting/deflash equipment. In addition, the company offers cam press trim and form, micro cam press, CSP singulation, pick and place, die soater, strip mounter, and test equipment. HANMI Semiconductor Co., Ltd. was founded in 1980 and is based in Incheon, 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 | 159,008,528 -51.46% | 327,592,059 -12.21% | 373,169,402 44.98% | |||||||
Cost of revenue | 117,242,916 | 184,129,992 | 232,156,740 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 41,765,612 | 143,462,067 | 141,012,662 | |||||||
NOPBT Margin | 26.27% | 43.79% | 37.79% | |||||||
Operating Taxes | 78,112,046 | 35,584,764 | 31,813,253 | |||||||
Tax Rate | 187.02% | 24.80% | 22.56% | |||||||
NOPAT | (36,346,434) | 107,877,303 | 109,199,409 | |||||||
Net income | 267,167,516 189.58% | 92,259,257 -11.66% | 104,438,304 108.33% | |||||||
Dividends | (19,467,860) | (29,675,926) | (19,671,514) | |||||||
Dividend yield | 0.33% | 2.63% | 1.05% | |||||||
Proceeds from repurchase of equity | (22,865,409) | (19,995,806) | ||||||||
BB yield | 0.38% | 1.77% | ||||||||
Debt | ||||||||||
Debt current | 648,109 | 1,405,181 | 293,076 | |||||||
Long-term debt | 1,582,930 | 2,982,770 | 977,484 | |||||||
Deferred revenue | 7 | |||||||||
Other long-term liabilities | 1,041,187 | 1,493,314 | 1,439,306 | |||||||
Net debt | (440,089,378) | (140,601,983) | (103,831,549) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 44,990,807 | 109,501,808 | 52,279,091 | |||||||
CAPEX | (27,531,410) | (9,293,288) | (26,839,822) | |||||||
Cash from investing activities | 84,636,165 | (18,079,678) | (64,957,522) | |||||||
Cash from financing activities | (43,622,104) | (50,841,790) | (19,856,287) | |||||||
FCF | (5,878,025) | 118,875,976 | 31,943,937 | |||||||
Balance | ||||||||||
Cash | 180,035,984 | 103,638,892 | 49,678,096 | |||||||
Long term investments | 262,284,433 | 41,351,041 | 55,424,014 | |||||||
Excess cash | 434,369,991 | 128,610,330 | 86,443,639 | |||||||
Stockholders' equity | 274,707,834 | 559,727,534 | 469,938,627 | |||||||
Invested Capital | 299,347,498 | 241,630,406 | 238,632,039 | |||||||
ROIC | 44.92% | 55.32% | ||||||||
ROCE | 6.74% | 38.75% | 43.38% | |||||||
EV | ||||||||||
Common stock shares outstanding | 97,049 | 98,248 | 98,834 | |||||||
Price | 61,700.00 436.52% | 11,500.00 -39.23% | 18,925.00 109.12% | |||||||
Market cap | 5,987,946,993 429.97% | 1,129,856,796 -39.59% | 1,870,423,988 106.89% | |||||||
EV | 5,547,857,614 | 989,254,813 | 1,766,592,439 | |||||||
EBITDA | 50,414,261 | 152,214,691 | 147,485,859 | |||||||
EV/EBITDA | 110.05 | 6.50 | 11.98 | |||||||
Interest | 79,072 | 121,067 | 36,637 | |||||||
Interest/NOPBT | 0.19% | 0.08% | 0.03% |