XKRX183190
Market cap261mUSD
Dec 27, Last price
10,430.00KRW
1D
-0.38%
1Q
-4.05%
Jan 2017
-85.41%
IPO
-87.26%
Name
Asia Cement Co Ltd
Chart & Performance
Profile
Asia Cement Co.,Ltd. manufactures and sells cement, ready-mixed concrete, dry mortar, green premixed cement, and aggregates in Korea. The company offers Portland cement and customized cement products, as well as stones for civil engineering works. It also engages in the investment and financing activities; and cultivation of grains and other food crops, including rice, beans, special crops, and garden trees, as well as operates amusement parks. The company was founded in 1965 and is headquartered in Seoul, South Korea. Asia Cement Co.,Ltd. is a subsidiary of Asia Holdings Co., Ltd.
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 | 1,200,454,909 15.41% | 1,040,145,906 16.53% | 892,569,417 13.34% | |||||||
Cost of revenue | 1,006,384,867 | 880,871,188 | 720,882,501 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 194,070,042 | 159,274,718 | 171,686,916 | |||||||
NOPBT Margin | 16.17% | 15.31% | 19.24% | |||||||
Operating Taxes | 23,197,853 | 19,008,106 | 15,911,231 | |||||||
Tax Rate | 11.95% | 11.93% | 9.27% | |||||||
NOPAT | 170,872,189 | 140,266,612 | 155,775,684 | |||||||
Net income | 89,600,493 41.05% | 63,523,853 -32.90% | 94,664,342 298.79% | |||||||
Dividends | (9,910,336) | (8,762,584) | (4,927,705) | |||||||
Dividend yield | 2.44% | 2.43% | 1.04% | |||||||
Proceeds from repurchase of equity | (8,295,415) | |||||||||
BB yield | 2.04% | |||||||||
Debt | ||||||||||
Debt current | 199,419,817 | 144,247,474 | 125,501,540 | |||||||
Long-term debt | 570,270,240 | 645,111,601 | 731,923,558 | |||||||
Deferred revenue | 101,703,181 | |||||||||
Other long-term liabilities | 87,670,648 | 85,147,990 | (430) | |||||||
Net debt | 539,311,983 | 601,817,765 | 680,973,374 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 186,677,504 | 86,523,856 | 103,507,149 | |||||||
CAPEX | (149,037,689) | (87,842,183) | (72,792,716) | |||||||
Cash from investing activities | (128,750,333) | (3,042,527) | (83,516,852) | |||||||
Cash from financing activities | (31,019,641) | (69,543,361) | (7,240,774) | |||||||
FCF | 118,723,339 | 94,728,470 | 132,894,540 | |||||||
Balance | ||||||||||
Cash | 142,525,163 | 116,071,849 | 159,866,668 | |||||||
Long term investments | 87,852,910 | 71,469,461 | 16,585,055 | |||||||
Excess cash | 170,355,327 | 135,534,014 | 131,823,253 | |||||||
Stockholders' equity | 483,782,955 | 631,134,876 | 523,138,711 | |||||||
Invested Capital | 1,653,639,983 | 1,606,939,818 | 1,613,187,874 | |||||||
ROIC | 10.48% | 8.71% | 9.90% | |||||||
ROCE | 10.15% | 8.69% | 9.35% | |||||||
EV | ||||||||||
Common stock shares outstanding | 38,749 | 38,945 | 38,945 | |||||||
Price | 10,490.00 13.28% | 9,260.00 -24.10% | 12,200.00 68.28% | |||||||
Market cap | 406,476,706 12.71% | 360,629,033 -24.10% | 475,126,804 68.28% | |||||||
EV | 959,648,832 | 976,471,993 | 1,169,744,947 | |||||||
EBITDA | 274,261,394 | 233,098,031 | 245,992,282 | |||||||
EV/EBITDA | 3.50 | 4.19 | 4.76 | |||||||
Interest | 26,421,110 | 24,660,087 | 26,715,302 | |||||||
Interest/NOPBT | 13.61% | 15.48% | 15.56% |