XKRX070960
Market cap107mUSD
Jan 09, Last price
3,325.00KRW
1D
4.07%
1Q
-20.07%
Jan 2017
-61.25%
IPO
-71.09%
Name
Yong Pyong Resort Corp
Chart & Performance
Profile
HJ Magnolia Yongpyong Hotel & Resort owns and operates a resort in South Korea. Its facilities include ski, golf, and lodging, as well as rental shops, restaurants, ball rooms, meeting rooms, and leisure sports facilities. The company was founded in 1975 and is based in Pyeongchang-gun, 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 | 211,647,596 47.68% | 143,314,957 -39.36% | |||||||
Cost of revenue | 184,474,289 | 135,384,942 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 27,173,307 | 7,930,015 | |||||||
NOPBT Margin | 12.84% | 5.53% | |||||||
Operating Taxes | 2,760,460 | (861,795) | |||||||
Tax Rate | 10.16% | ||||||||
NOPAT | 24,412,846 | 8,791,811 | |||||||
Net income | 9,999,618 -182.50% | (12,121,470) -239.75% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 174,231,016 | 141,283,419 | |||||||
Long-term debt | 192,687,474 | 93,211,161 | |||||||
Deferred revenue | 23,909,963 | 154,331,550 | |||||||
Other long-term liabilities | 812,693 | 1,162,821 | |||||||
Net debt | 182,189,425 | 187,056,136 | |||||||
Cash flow | |||||||||
Cash from operating activities | 131,138,122 | 25,276,373 | |||||||
CAPEX | (26,119,774) | (12,192,545) | |||||||
Cash from investing activities | (133,938,231) | (19,459,307) | |||||||
Cash from financing activities | (7,632,559) | (5,480,278) | |||||||
FCF | 16,140,655 | 26,482,269 | |||||||
Balance | |||||||||
Cash | 145,310,440 | 48,047,406 | |||||||
Long term investments | 39,418,625 | (608,962) | |||||||
Excess cash | 174,146,685 | 40,272,696 | |||||||
Stockholders' equity | 366,444,896 | 360,977,450 | |||||||
Invested Capital | 576,409,698 | 701,061,116 | |||||||
ROIC | 3.82% | 1.24% | |||||||
ROCE | 3.47% | 1.03% | |||||||
EV | |||||||||
Common stock shares outstanding | 48,133 | 48,133 | |||||||
Price | 3,050.00 -13.60% | 3,530.00 -27.89% | |||||||
Market cap | 146,806,666 -13.60% | 169,910,665 -27.89% | |||||||
EV | 329,004,640 | 356,972,126 | |||||||
EBITDA | 44,906,528 | 25,717,929 | |||||||
EV/EBITDA | 7.33 | 13.88 | |||||||
Interest | 13,719,787 | 11,785,499 | |||||||
Interest/NOPBT | 50.49% | 148.62% |