XKRX136490
Market cap91mUSD
Jan 09, Last price
5,630.00KRW
1D
-1.75%
1Q
-19.23%
Jan 2017
-55.72%
IPO
51.20%
Name
Sunjin Co Ltd
Chart & Performance
Profile
Sunjin Co.,Ltd. engages in pig farming, feed, and meat processing and distribution businesses in South Korea. The company offers feed for pig and dairy farming, and fattening purposes; and steak/patty, cutlet, balls/mini meat patty, fried food, ham, sausage, bacon/smoked, topping, ready-to-cook food, and other products. It also manufactures and services automation machinery and ICT equipment that is used in the livestock environment; and provides services for farm management, as well as operates pig and chicken farms in South-Asian countries. The company also exports its pork meat and feed to Japan and internationally. Sunjin Co.,Ltd. was founded in 1979 and is based in Seoul, South Korea. Sunjin Co.,Ltd. operates as a subsidiary of Harim 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 | 1,906,005,301 1.88% | 1,870,781,186 8.87% | |||||||
Cost of revenue | 1,731,924,847 | 1,731,540,617 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 174,080,454 | 139,240,569 | |||||||
NOPBT Margin | 9.13% | 7.44% | |||||||
Operating Taxes | 21,161,315 | 18,668,513 | |||||||
Tax Rate | 12.16% | 13.41% | |||||||
NOPAT | 152,919,139 | 120,572,055 | |||||||
Net income | 13,918,317 -39.97% | 23,187,342 -45.94% | |||||||
Dividends | (2,496,721) | (2,377,921) | |||||||
Dividend yield | 1.59% | 1.08% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 575,913,235 | 587,242,565 | |||||||
Long-term debt | 114,671,864 | 162,549,295 | |||||||
Deferred revenue | 10 | ||||||||
Other long-term liabilities | 3,538,574 | 3,393,346 | |||||||
Net debt | 553,467,338 | 641,210,819 | |||||||
Cash flow | |||||||||
Cash from operating activities | 66,648,777 | 3,923,981 | |||||||
CAPEX | (48,206,712) | (53,598,045) | |||||||
Cash from investing activities | (35,441,280) | (34,492,978) | |||||||
Cash from financing activities | (59,471,800) | (3,828,130) | |||||||
FCF | 143,304,850 | 38,162,349 | |||||||
Balance | |||||||||
Cash | 111,406,086 | 131,812,354 | |||||||
Long term investments | 25,711,675 | (23,231,314) | |||||||
Excess cash | 41,817,496 | 15,041,981 | |||||||
Stockholders' equity | 381,872,186 | 389,835,829 | |||||||
Invested Capital | 1,041,823,536 | 1,103,036,223 | |||||||
ROIC | 14.26% | 11.57% | |||||||
ROCE | 16.03% | 12.40% | |||||||
EV | |||||||||
Common stock shares outstanding | 23,779 | 23,779 | |||||||
Price | 6,620.00 -28.82% | 9,300.00 -19.13% | |||||||
Market cap | 157,418,357 -28.82% | 221,146,634 -19.13% | |||||||
EV | 725,264,005 | 888,258,565 | |||||||
EBITDA | 220,032,708 | 181,683,451 | |||||||
EV/EBITDA | 3.30 | 4.89 | |||||||
Interest | 39,897,698 | 24,772,732 | |||||||
Interest/NOPBT | 22.92% | 17.79% |