XKRX145995
Market cap326mUSD
Dec 24, Last price
30,950.00KRW
1D
0.32%
1Q
1.48%
Jan 2017
-40.94%
IPO
-49.67%
Name
Samyang Corp
Chart & Performance
Profile
Samyang Corporation produces and sells chemicals and foodstuff in Korea and internationally. The company offers engineering plastics for use in electrical, electronic, automotive, medical, security, mechanical parts, and optical applications; and ion exchange resins. It also provides materials for TFT-LCDs and touch panels, including column spacer and over coat. In addition, the company provides sugar, flour, and premixes; oils and fats; margarine and shortenings; soybean, corn, rapeseed, cotton seed, and sunflower oils; and bakery ingredients, sweeteners, and starch and starch sugar products under the Q.one, Q.one Trusweet, Q.one Easy Tomorrow, and Q.one Homemade brands. Further, it distributes confectionery ingredients, western and Chinese foodstuffs, and chicken and other ingredients. Samyang Corporation was founded in 1924 and is based in Seoul, South Korea. Samyang Corporation operates as a subsidiary of Samyang Holdings Corporation.
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 | 2,651,439,171 -0.04% | 2,652,438,536 11.24% | 2,384,453,624 16.21% | |||||||
Cost of revenue | 2,411,509,414 | 2,450,256,924 | 2,198,761,368 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 239,929,757 | 202,181,611 | 185,692,256 | |||||||
NOPBT Margin | 9.05% | 7.62% | 7.79% | |||||||
Operating Taxes | 27,810,845 | 15,034,028 | 19,757,957 | |||||||
Tax Rate | 11.59% | 7.44% | 10.64% | |||||||
NOPAT | 212,118,912 | 187,147,584 | 165,934,299 | |||||||
Net income | 106,877,993 54.91% | 68,993,774 22.34% | 56,393,155 -26.79% | |||||||
Dividends | (12,564,028) | (12,564,028) | (12,564,028) | |||||||
Dividend yield | 2.81% | 3.25% | 2.00% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 489,001,169 | 234,218,028 | 439,435,898 | |||||||
Long-term debt | 548,803,278 | 814,659,603 | 519,048,630 | |||||||
Deferred revenue | 82,000 | 91,551 | 91,447 | |||||||
Other long-term liabilities | 13,929,547 | 11,673,538 | 23,357,441 | |||||||
Net debt | 22,494,991 | 495,619,941 | 455,142,325 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 263,293,064 | 84,938,718 | (17,942,707) | |||||||
CAPEX | (120,558,557) | (121,140,898) | (114,415,392) | |||||||
Cash from investing activities | (218,493,408) | (142,192,204) | (15,660,021) | |||||||
Cash from financing activities | (48,346,577) | 116,354,989 | 47,853,076 | |||||||
FCF | 223,394,831 | 95,431,077 | (1,387,934) | |||||||
Balance | ||||||||||
Cash | 505,106,923 | 371,078,076 | 281,621,478 | |||||||
Long term investments | 510,202,534 | 182,179,614 | 221,720,724 | |||||||
Excess cash | 882,737,498 | 420,635,763 | 384,119,521 | |||||||
Stockholders' equity | 571,548,464 | 887,574,314 | 770,219,529 | |||||||
Invested Capital | 2,173,863,847 | 2,146,112,689 | 2,002,157,128 | |||||||
ROIC | 9.82% | 9.02% | 8.47% | |||||||
ROCE | 8.36% | 7.58% | 7.48% | |||||||
EV | ||||||||||
Common stock shares outstanding | 10,036 | 10,036 | 10,036 | |||||||
Price | 44,600.00 15.69% | 38,550.00 -38.52% | 62,700.00 3.81% | |||||||
Market cap | 447,624,332 15.69% | 386,903,991 -38.52% | 629,283,534 3.95% | |||||||
EV | 686,090,963 | 1,091,386,910 | 1,248,586,711 | |||||||
EBITDA | 321,105,893 | 282,379,641 | 263,208,256 | |||||||
EV/EBITDA | 2.14 | 3.86 | 4.74 | |||||||
Interest | 33,485,119 | 25,563,475 | 20,199,000 | |||||||
Interest/NOPBT | 13.96% | 12.64% | 10.88% |