Ecopro Co., Ltd. (A086520)

Basic

  • Market Cap

    ₩19.08T

  • EV

    ₩22.56T

  • Shares Out

    26.35M

  • Revenue

    ₩8,080.97B

  • Employees

    166

Margins

  • Gross

    9.99%

  • EBITDA

    9.39%

  • Operating

    7.37%

  • Pre-Tax

    3.05%

  • Net

    -0.7%

  • FCF

    -13.6%

Returns (5Yr Avg)

  • ROA

    5.16%

  • ROE

    10.53%

  • ROCE

    12.6%

  • ROIC

    9.31%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ₩390,000

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ₩309,582.15

  • Earnings (Dil)

    -₩2,301.91

  • FCF

    -₩42,092.78

  • Book Value

    ₩53,380.2

Growth (CAGR)

  • Rev 3Yr

    116.68%

  • Rev 5Yr

    71.42%

  • Rev 10Yr

    62.99%

  • Dil EPS 3Yr

    29.87%

  • Dil EPS 5Yr

    20.58%

  • Dil EPS 10Yr

    38.5%

  • Rev Fwd 2Yr

    36.8%

  • EBITDA Fwd 2Yr

    38.07%

  • EPS Fwd 2Yr

    177.46%

  • EPS LT Growth Est

    14.5%

Dividends

  • Yield

    —

  • Payout

    -22.97%

  • DPS

    ₩500

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    -0.7%

Select a metric from the list below to chart it

Dec '11
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '11
Dec '12
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

669,407.2

702,272.5

850,812.0

1,504,191.4

5,639,741.3

8,080,973.1

Other Revenues, Total

—

—

—

-0.0

—

—

Total Revenues

669,407.2

702,272.5

850,812.0

1,504,191.4

5,639,741.3

8,080,973.1

Total Revenues % Chg.

103.5%

4.9%

21.2%

76.8%

274.9%

98.7%

Cost of Goods Sold, Total

561,523.7

593,253.1

724,647.4

1,273,860.5

4,849,886.2

7,273,460.4

Gross Profit

107,883.5

109,019.4

126,164.6

230,331.0

789,855.1

807,512.7

Selling General & Admin Expenses, Total

28,959.0

36,276.8

31,669.8

102,036.7

99,241.5

129,520.7

Provision for Bad Debts

2,601.3

-6,148.8

—

14.2

-2.3

16.6

R&D Expenses

13,497.6

19,093.2

28,201.6

38,696.0

70,444.2

73,500.8

Depreciation & Amortization

1,947.9

2,801.2

1,925.9

2,532.0

4,419.3

5,315.8

Amortization of Goodwill and Intangible Assets

220.5

329.2

311.0

463.4

1,419.2

2,319.9

Other Operating Expenses

651.0

417.9

411.5

631.8

1,106.7

1,223.3

Other Operating Expenses, Total

47,877.2

52,769.6

62,519.9

144,374.0

176,628.6

211,897.1

Operating Income

60,006.3

56,249.8

63,644.7

85,956.9

613,226.5

595,615.6

Interest Expense, Total

-12,028.5

-11,375.5

-16,433.7

-15,147.7

-49,038.5

-90,601.5

Interest And Investment Income

157.7

1,299.5

516.0

5,295.8

22,013.3

23,993.0

Net Interest Expenses

-11,870.9

-10,076.0

-15,917.6

-9,851.9

-27,025.2

-66,608.5

Income (Loss) On Equity Invest.

—

—

93.0

18,017.5

-44.6

-44.6

Currency Exchange Gains (Loss)

-64.5

-1,127.7

-967.6

1,147.6

-27,951.7

6,349.2

Other Non Operating Income (Expenses)

9,027.2

-7,753.5

-28,256.7

-39,481.0

-38,348.7

-97,965.1

EBT, Excl. Unusual Items

57,098.1

37,292.6

18,595.8

55,789.1

519,856.3

437,346.6

Impairment of Goodwill

—

—

—

-226,514.1

-192,401.3

-192,401.3

Gain (Loss) On Sale Of Investments

305.2

23.4

—

—

1,305.7

2,247.7

Gain (Loss) On Sale Of Assets

-32.7

-691.7

-190.2

-753.5

-12,526.5

-7,120.8

Asset Writedown

-1,746.1

-11,803.0

—

-61.6

-9,617.4

-1,314.5

Other Unusual Items

-914.2

—

23,549.2

—

—

7,765.8

EBT, Incl. Unusual Items

54,710.3

24,821.2

41,954.9

-171,540.1

306,616.8

246,523.5

Income Tax Expense

8,503.7

-12,566.8

3,017.3

85,231.2

86,025.2

117,131.8

Earnings From Continuing Operations

46,206.7

37,388.0

38,937.6

-256,771.3

220,591.7

129,391.7

Earnings Of Discontinued Operations

—

-24.4

16,170.2

535,332.5

—

—

Minority Interest

-6,860.0

-16,079.3

-30,494.4

-38,222.0

-184,527.7

-186,202.6

Net Income

39,346.7

21,284.3

24,613.4

240,339.2

36,063.9

-56,810.9

Net Income to Common Incl Extra Items

39,346.7

21,284.3

24,613.4

240,339.2

36,063.9

-56,810.9

Net Income to Common Excl. Extra Items

39,346.7

21,308.7

8,443.2

-294,993.3

36,063.9

-56,810.9

Total Shares Outstanding

19.7

19.7

19.1

25.0

25.8

26.3

Weighted Avg. Shares Outstanding

19.7

19.7

19.5

21.6

25.2

26.1

Weighted Avg. Shares Outstanding Dil

19.7

19.7

19.5

21.6

25.2

26.1

EPS

2,002.2

1,083.1

1,260.6

11,140.7

1,430.3

-2,176.4

EPS Diluted

2,002.2

1,083.1

1,260.6

11,140.7

1,430.1

-2,301.9

EBITDA

90,788.4

97,510.4

114,484.7

148,528.9

733,406.9

759,002.3