XKRX069960
Market cap710mUSD
Dec 24, Last price
49,100.00KRW
1D
0.61%
1Q
2.72%
Jan 2017
-54.95%
Name
Hyundai Department Store Co Ltd
Chart & Performance
Profile
Hyundai Department Store Co.,Ltd operates various department stores located in Apgujeong-dong and Cheonho-dong, Gangdong District in South Korea. It also provides real estate agency services. The company was founded in 2002 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 | 4,207,452,895 -16.09% | 5,014,123,629 40.36% | 3,572,433,182 57.16% | |||||||
Cost of revenue | 2,921,352,263 | 3,853,861,649 | 2,588,569,822 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,286,100,632 | 1,160,261,980 | 983,863,360 | |||||||
NOPBT Margin | 30.57% | 23.14% | 27.54% | |||||||
Operating Taxes | 81,398,465 | 60,685,189 | 83,472,342 | |||||||
Tax Rate | 6.33% | 5.23% | 8.48% | |||||||
NOPAT | 1,204,702,167 | 1,099,576,791 | 900,391,018 | |||||||
Net income | (79,770,106) -155.36% | 144,080,692 -23.92% | 189,377,183 80.26% | |||||||
Dividends | (41,301,802) | (24,040,703) | (22,089,186) | |||||||
Dividend yield | 3.65% | 1.86% | 1.34% | |||||||
Proceeds from repurchase of equity | 237,269,815 | |||||||||
BB yield | -14.43% | |||||||||
Debt | ||||||||||
Debt current | 1,451,465,467 | 1,587,290,441 | 342,700,877 | |||||||
Long-term debt | 2,015,143,932 | 2,205,771,450 | 2,273,187,992 | |||||||
Deferred revenue | 4,798,282 | 19,636,011 | 16,168,889 | |||||||
Other long-term liabilities | 29,682,614 | 16,498,759 | 11,515,293 | |||||||
Net debt | 1,380,903,636 | 2,815,765,506 | 1,810,425,576 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 757,776,058 | 489,391,894 | 500,164,435 | |||||||
CAPEX | (356,832,730) | (260,811,358) | (274,522,167) | |||||||
Cash from investing activities | (595,378,111) | (1,133,155,926) | 42,114,475 | |||||||
Cash from financing activities | (194,697,689) | 796,564,362 | (530,278,844) | |||||||
FCF | 1,332,532,780 | 772,712,066 | 665,093,881 | |||||||
Balance | ||||||||||
Cash | 1,292,172,344 | 1,071,736,376 | 720,059,294 | |||||||
Long term investments | 793,533,419 | (94,439,991) | 85,403,999 | |||||||
Excess cash | 1,875,333,118 | 726,590,204 | 626,841,634 | |||||||
Stockholders' equity | 5,829,667,635 | 5,949,683,873 | 4,805,677,001 | |||||||
Invested Capital | 7,282,371,014 | 8,645,388,309 | 6,368,825,437 | |||||||
ROIC | 15.13% | 14.65% | 14.09% | |||||||
ROCE | 13.24% | 11.68% | 13.52% | |||||||
EV | ||||||||||
Common stock shares outstanding | 21,855 | 21,855 | 21,889 | |||||||
Price | 51,800.00 -12.20% | 59,000.00 -21.44% | 75,100.00 5.18% | |||||||
Market cap | 1,132,098,635 -12.20% | 1,289,455,974 -21.56% | 1,643,869,833 3.84% | |||||||
EV | 4,324,612,973 | 5,888,110,286 | 4,258,991,751 | |||||||
EBITDA | 1,710,097,086 | 1,521,221,642 | 1,287,230,607 | |||||||
EV/EBITDA | 2.53 | 3.87 | 3.31 | |||||||
Interest | 110,695,372 | 70,309,552 | 41,088,755 | |||||||
Interest/NOPBT | 8.61% | 6.06% | 4.18% |