XKRX101530
Market cap110mUSD
Jan 09, Last price
6,100.00KRW
1D
-0.16%
1Q
3.39%
Jan 2017
-66.02%
IPO
-80.91%
Name
Haitai Confectionery and Foods Co Ltd
Chart & Performance
Profile
Haitai Confectionery&Foods Co.,ltd. produces and sells snack food products in Northeast Asia. Its products include dry confectioneries, ice creams, frozen foods, biscuits, candies, gums, and breads. The company was founded in 1945 and is headquartered in Seoul, South Korea. Haitai Confectionery&Foods Co.,ltd. is a subsidiary of CROWNHAITAI Holdings CO.,LTD.
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 | 624,865,973 5.86% | 590,266,474 3.97% | |||||||
Cost of revenue | 500,579,498 | 486,863,743 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 124,286,475 | 103,402,730 | |||||||
NOPBT Margin | 19.89% | 17.52% | |||||||
Operating Taxes | 6,232,181 | 7,556,191 | |||||||
Tax Rate | 5.01% | 7.31% | |||||||
NOPAT | 118,054,294 | 95,846,540 | |||||||
Net income | 21,629,924 -1,062.09% | (2,248,226) 631.41% | |||||||
Dividends | (5,303,532) | (5,303,532) | |||||||
Dividend yield | 3.70% | 3.03% | |||||||
Proceeds from repurchase of equity | (96,997) | ||||||||
BB yield | 0.07% | ||||||||
Debt | |||||||||
Debt current | 122,732,435 | 136,832,843 | |||||||
Long-term debt | 122,067,132 | 125,309,935 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 47,800,721 | 45,949,006 | |||||||
Net debt | 183,358,464 | 224,009,315 | |||||||
Cash flow | |||||||||
Cash from operating activities | 46,308,043 | 18,783,336 | |||||||
CAPEX | (22,188,966) | (57,072,310) | |||||||
Cash from investing activities | (21,267,523) | (43,969,399) | |||||||
Cash from financing activities | (23,455,096) | 22,904,357 | |||||||
FCF | 121,378,678 | 58,582,210 | |||||||
Balance | |||||||||
Cash | 12,612,398 | 11,101,133 | |||||||
Long term investments | 48,828,704 | 27,032,330 | |||||||
Excess cash | 30,197,804 | 8,620,139 | |||||||
Stockholders' equity | 198,258,660 | 183,295,205 | |||||||
Invested Capital | 524,327,839 | 534,169,079 | |||||||
ROIC | 22.31% | 18.48% | |||||||
ROCE | 22.31% | 18.97% | |||||||
EV | |||||||||
Common stock shares outstanding | 26,518 | 26,518 | |||||||
Price | 5,400.00 -18.06% | 6,590.00 -17.31% | |||||||
Market cap | 143,195,375 -18.06% | 174,751,393 -17.31% | |||||||
EV | 327,324,359 | 399,732,612 | |||||||
EBITDA | 155,176,414 | 134,766,537 | |||||||
EV/EBITDA | 2.11 | 2.97 | |||||||
Interest | 12,099,695 | 8,489,405 | |||||||
Interest/NOPBT | 9.74% | 8.21% |