XKRX047040
Market cap933mUSD
Dec 24, Last price
3,310.00KRW
1D
-0.75%
1Q
-15.13%
Jan 2017
-34.84%
Name
Daewoo Engineering & Construction Co Ltd
Chart & Performance
Profile
Daewoo Engineering & Construction Co., Ltd. engages in construction business in South Korea and internationally. It constructs civil projects, including highways, roads and bridges, railways and subways, harbors and reclamation facilities, environmental projects, and leisure facilities; building works, such as office buildings, hotels and condominiums, commercial complexes, educational and medical facilities, and exhibition and sports centers; and plants comprising thermal power, cogeneration, tidal power, nuclear power plant, LNG storage, and other facilities. The company also constructs apartments, urban residential and commercial complexes, townhouses and villas, and studio apartments and urban lifestyle homes, as well as provides urban redevelopment, reconstruction, and remodeling services. Daewoo Engineering & Construction Co., Ltd. was founded in 1973 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 | 11,647,800,865 11.79% | 10,419,213,132 19.97% | 8,685,207,680 6.74% | |||||||
Cost of revenue | 10,582,184,312 | 9,349,474,618 | 7,622,799,195 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,065,616,553 | 1,069,738,514 | 1,062,408,485 | |||||||
NOPBT Margin | 9.15% | 10.27% | 12.23% | |||||||
Operating Taxes | 223,487,475 | 205,487,350 | 113,466,579 | |||||||
Tax Rate | 20.97% | 19.21% | 10.68% | |||||||
NOPAT | 842,129,078 | 864,251,165 | 948,941,906 | |||||||
Net income | 511,710,240 1.53% | 504,006,913 3.99% | 484,684,520 70.78% | |||||||
Dividends | (64,720) | (69,710) | ||||||||
Dividend yield | 0.00% | 0.00% | ||||||||
Proceeds from repurchase of equity | (597,698,000) | |||||||||
BB yield | 34.76% | |||||||||
Debt | ||||||||||
Debt current | 1,467,121,809 | 1,159,944,418 | 673,305,181 | |||||||
Long-term debt | 1,602,314,619 | 1,751,619,786 | 1,720,284,102 | |||||||
Deferred revenue | 59,885,868 | 282,550,579 | ||||||||
Other long-term liabilities | 910,051,952 | 586,604,510 | 619,666,494 | |||||||
Net debt | (463,488,922) | 1,064,779,702 | 985,217,862 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (832,826,386) | (423,144,222) | 1,746,844,561 | |||||||
CAPEX | (74,551,245) | (80,227,851) | (61,180,689) | |||||||
Cash from investing activities | 25,962,642 | 332,679,103 | (916,460,926) | |||||||
Cash from financing activities | 167,737,200 | 430,435,582 | (581,481,492) | |||||||
FCF | (507,955,131) | (122,206,021) | 1,574,128,107 | |||||||
Balance | ||||||||||
Cash | 1,666,439,326 | 2,245,671,500 | 2,251,460,825 | |||||||
Long term investments | 1,866,486,024 | (398,886,998) | (843,089,404) | |||||||
Excess cash | 2,950,535,306 | 1,325,823,845 | 974,111,037 | |||||||
Stockholders' equity | 3,614,100,537 | 3,582,113,621 | 3,057,281,823 | |||||||
Invested Capital | 4,726,256,759 | 5,510,750,869 | 5,065,143,984 | |||||||
ROIC | 16.45% | 16.34% | 18.98% | |||||||
ROCE | 13.88% | 15.61% | 17.55% | |||||||
EV | ||||||||||
Common stock shares outstanding | 411,396 | 411,396 | 411,396 | |||||||
Price | 4,145.00 -0.84% | 4,180.00 -27.56% | 5,770.00 15.75% | |||||||
Market cap | 1,705,234,712 -0.84% | 1,719,633,558 -27.56% | 2,373,752,543 15.75% | |||||||
EV | 1,257,749,814 | 3,022,347,330 | 3,574,633,132 | |||||||
EBITDA | 1,192,725,553 | 1,184,169,514 | 1,174,745,485 | |||||||
EV/EBITDA | 1.05 | 2.55 | 3.04 | |||||||
Interest | 150,492,711 | 80,435,372 | 61,368,289 | |||||||
Interest/NOPBT | 14.12% | 7.52% | 5.78% |