Loading...
XKRX
317400
Market cap95mUSD
Jul 29, Last price  
3,470.00KRW
1D
-1.14%
1Q
-0.29%
IPO
-37.57%
Name

Xi S&D Inc

Chart & Performance

D1W1MN
No data to show
P/E
80.08
P/S
0.08
EPS
43.33
Div Yield, %
Shrs. gr., 5y
19.90%
Rev. gr., 5y
41.53%
Revenues
1.58t
-33.54%
142,324,894,890212,696,333,210277,945,339,010356,212,405,200435,730,829,4602,479,010,932,9402,374,632,695,6001,578,173,429,980
Net income
1.65b
-95.94%
8,076,350,19010,716,037,86012,432,810,73020,910,063,50036,537,345,770151,898,862,07040,685,551,3101,651,447,270
CFO
-89.04b
L
14,328,203,80032,906,051,78022,657,857,01012,971,549,54097,875,115,310-123,118,805,960380,608,479,940-89,041,801,850
Dividend
Dec 27, 2023150 KRW/sh
Earnings
Aug 12, 2025

Profile

Xi S&D Inc. engages in housing construction, building construction, home network installation, information and communication construction, housing management, and electronic security works. The company was formerly known as Easyville Co., Ltd. and changed its name to Xi S&D Inc. in February 2018. Xi S&D Inc. was founded in 2000 and is based in Seoul, South Korea.
IPO date
Nov 06, 2019
Employees
Domiciled in
KR
Incorporated in
KR

Valuation

Title
KRW in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑12
Income
Revenues
1,578,173,430
-33.54%
2,374,632,696
-4.21%
2,479,010,933
468.93%
Cost of revenue
1,508,030,185
2,192,461,259
2,199,741,464
Unusual Expense (Income)
NOPBT
70,143,244
182,171,436
279,269,469
NOPBT Margin
4.44%
7.67%
11.27%
Operating Taxes
1,224,984
30,275,739
43,059,305
Tax Rate
1.75%
16.62%
15.42%
NOPAT
68,918,260
151,895,697
236,210,164
Net income
1,651,447
-95.94%
40,685,551
-73.22%
151,898,862
315.74%
Dividends
(23,354,278)
(19,828,556)
(7,756,504)
Dividend yield
Proceeds from repurchase of equity
(2,997,472)
99,944,586
BB yield
Debt
Debt current
47,268,717
49,601,432
228,963,964
Long-term debt
159,690,565
183,779,626
171,658,819
Deferred revenue
54,304,538
68,766,723
71,758,819
Other long-term liabilities
23,425,502
19,226,647
12,665,283
Net debt
(45,584,784)
(404,839,213)
132,135,380
Cash flow
Cash from operating activities
(89,041,802)
380,608,480
(123,118,806)
CAPEX
(1,268,349)
(4,279,283)
(10,026,964)
Cash from investing activities
125,371,370
(97,256,886)
(119,973,729)
Cash from financing activities
(140,613,923)
(210,446,286)
392,020,574
FCF
16,539,418
387,455,553
(175,494,004)
Balance
Cash
251,499,433
477,218,814
312,656,432
Long term investments
1,044,633
161,001,457
(44,169,029)
Excess cash
173,635,394
519,488,637
144,536,857
Stockholders' equity
366,074,603
521,157,346
455,382,049
Invested Capital
614,260,473
543,911,840
970,560,896
ROIC
11.90%
20.06%
36.62%
ROCE
7.66%
17.07%
25.02%
EV
Common stock shares outstanding
48,883
49,029
28,766
Price
Market cap
EV
EBITDA
86,431,244
198,570,685
320,866,550
EV/EBITDA
Interest
10,244,788
15,468,691
12,718,589
Interest/NOPBT
14.61%
8.49%
4.55%