XKRX058820
Market cap166mUSD
Jan 02, Last price
1,758.00KRW
1D
-0.57%
1Q
-18.80%
Jan 2017
-44.72%
Name
CMG Pharmaceutical Co Ltd
Chart & Performance
Profile
CMG Pharmaceutical Co., Ltd., a pharmaceutical company, develops and sells oral thin film (OTF) pharmaceuticals in South Korea. It offers Tadalafil OTF products for erectile dysfunction; Entecavir OTF products to treat hepatitis type B; Aripiprazole OTF products for schizophrenia; and Montelukast OTF products to treat asthma and allergic rhinitis. CMG Pharmaceutical Co. Ltd. has a strategic collaboration agreement with Handok Inc. for cancer treatment. The company was formerly known as Skynewpharm Co Ltd and changed its name to CMG Pharmaceutical CO., Ltd. in April 2013. CMG Pharmaceutical Co., Ltd. was founded in 2001 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 |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 93,906,675 14.25% | 82,197,410 18.31% | |||||||
Cost of revenue | 71,243,338 | 61,820,043 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 22,663,337 | 20,377,367 | |||||||
NOPBT Margin | 24.13% | 24.79% | |||||||
Operating Taxes | 275,684 | (866,958) | |||||||
Tax Rate | 1.22% | ||||||||
NOPAT | 22,387,653 | 21,244,325 | |||||||
Net income | 6,455,349 -1,763.15% | (388,140) -112.26% | |||||||
Dividends | (29,280) | ||||||||
Dividend yield | 0.01% | ||||||||
Proceeds from repurchase of equity | (929,110) | ||||||||
BB yield | 1.55% | ||||||||
Debt | |||||||||
Debt current | 1,086,156 | 356,412 | |||||||
Long-term debt | 25,570,939 | 7,069,278 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 2,303,492 | 48,379 | |||||||
Net debt | (94,734,853) | (70,787,283) | |||||||
Cash flow | |||||||||
Cash from operating activities | 3,909,002 | 4,937,550 | |||||||
CAPEX | (12,384,200) | (10,307,542) | |||||||
Cash from investing activities | (28,220,842) | (10,867,979) | |||||||
Cash from financing activities | 21,095,493 | 5,628,148 | |||||||
FCF | (15,186,861) | 14,288,397 | |||||||
Balance | |||||||||
Cash | 68,827,058 | 77,813,221 | |||||||
Long term investments | 52,564,890 | 399,752 | |||||||
Excess cash | 116,696,614 | 74,103,102 | |||||||
Stockholders' equity | 83,665,273 | 78,445,895 | |||||||
Invested Capital | 134,989,775 | 117,249,675 | |||||||
ROIC | 17.75% | 18.96% | |||||||
ROCE | 10.36% | 10.65% | |||||||
EV | |||||||||
Common stock shares outstanding | 138,892 | 27,804 | |||||||
Price | 2,410.00 12.09% | 2,150.00 -43.94% | |||||||
Market cap | 334,730,308 459.94% | 59,779,675 -45.27% | |||||||
EV | 239,995,455 | (10,999,720) | |||||||
EBITDA | 25,220,904 | 22,661,689 | |||||||
EV/EBITDA | 9.52 | ||||||||
Interest | 79,543 | 15,277 | |||||||
Interest/NOPBT | 0.35% | 0.07% |