XKRX089860
Market cap766mUSD
Dec 24, Last price
30,750.00KRW
1D
1.49%
1Q
-2.23%
IPO
-42.42%
Name
Lotte Rental Co Ltd
Chart & Performance
Profile
LOTTE rental co.,ltd. provides car and equipment rental services in South Korea. It also provides household goods, automobiles, and office equipment rental services, as well as vehicle maintenance and auto auction services. The company was formerly known as KT Rental Co., Ltd. and changed its name to LOTTE rental co.,ltd. on June 24, 2015. LOTTE rental co.,ltd. was founded in 1986 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 | 2,752,292,105 0.49% | 2,738,939,589 13.06% | 2,422,658,838 7.57% | |||||||
Cost of revenue | 986,273,472 | 981,363,225 | 884,771,549 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,766,018,633 | 1,757,576,364 | 1,537,887,290 | |||||||
NOPBT Margin | 64.17% | 64.17% | 63.48% | |||||||
Operating Taxes | 46,231,561 | 49,255,319 | 36,836,408 | |||||||
Tax Rate | 2.62% | 2.80% | 2.40% | |||||||
NOPAT | 1,719,787,072 | 1,708,321,045 | 1,501,050,881 | |||||||
Net income | 119,991,067 27.12% | 94,391,361 -20.51% | 118,749,569 158.38% | |||||||
Dividends | (32,970,657) | (32,970,657) | (3,530,760) | |||||||
Dividend yield | 3.24% | 3.25% | 0.25% | |||||||
Proceeds from repurchase of equity | 4,276,197,629 | |||||||||
BB yield | -306.37% | |||||||||
Debt | ||||||||||
Debt current | 1,693,527,799 | 1,797,128,923 | 1,571,676,915 | |||||||
Long-term debt | 2,719,276,499 | 2,991,944,335 | 2,334,963,197 | |||||||
Deferred revenue | 73,213,408 | 89,275,174 | 178,153,463 | |||||||
Other long-term liabilities | 385,422,018 | 393,349,691 | 327,801,536 | |||||||
Net debt | 3,714,685,908 | 4,121,017,069 | 3,694,182,432 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 498,315,760 | (419,201,789) | 38,638,072 | |||||||
CAPEX | (20,191,390) | (65,057,799) | (38,943,648) | |||||||
Cash from investing activities | (36,430,961) | (74,877,263) | (175,719,654) | |||||||
Cash from financing activities | (374,646,736) | 775,112,414 | 164,041,103 | |||||||
FCF | 6,563,579,750 | 1,274,973,262 | 1,129,185,871 | |||||||
Balance | ||||||||||
Cash | 517,269,405 | 547,503,615 | 441,550,690 | |||||||
Long term investments | 180,848,986 | 120,552,574 | (229,093,010) | |||||||
Excess cash | 560,503,786 | 531,109,210 | 91,324,738 | |||||||
Stockholders' equity | 695,204,932 | 637,234,458 | 578,367,828 | |||||||
Invested Capital | 5,539,136,364 | 5,798,524,185 | 5,357,479,707 | |||||||
ROIC | 30.34% | 30.63% | 29.14% | |||||||
ROCE | 28.94% | 27.75% | 28.21% | |||||||
EV | ||||||||||
Common stock shares outstanding | 36,634 | 36,634 | 36,634 | |||||||
Price | 27,750.00 0.36% | 27,650.00 -27.43% | 38,100.00 | |||||||
Market cap | 1,016,595,248 0.36% | 1,012,931,842 -27.43% | 1,395,757,800 | |||||||
EV | 4,728,251,105 | 5,135,772,966 | 5,101,243,885 | |||||||
EBITDA | 2,839,879,717 | 2,828,572,069 | 2,498,577,690 | |||||||
EV/EBITDA | 1.66 | 1.82 | 2.04 | |||||||
Interest | 140,707,760 | 115,135,723 | 92,303,229 | |||||||
Interest/NOPBT | 7.97% | 6.55% | 6.00% |