Namyang Dairy Products Co., Ltd
KRX:003920.KS
687000 (KRW) • At close November 7, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) KRW.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||
Vlottende activa: | |||||||||||||||||
Liquide middelen & kasequivalenten
| 61,022.353 | 79,612.218 | 118,853.708 | 64,833.836 | 70,183.903 | 79,435.43 | 83,560.451 | 96,522.864 | 54,611.211 | 58,648.232 | 61,543.338 | 137,656.707 | 224,952.467 | 200,107.545 | 53,718.408 | 52,278.638 | 167,939.819 |
Kortetermijnbeleggingen
| 13,034.612 | 73,943.938 | 63,401.971 | 90,587.358 | 149,059.392 | 231,276.245 | 204,287.761 | 237,049.709 | 131,278.863 | 119,055.315 | 149,348.603 | 151,060.524 | 162,416.644 | 230,251.47 | 282,357.431 | 199,348.786 | 205,728.124 |
Liquide middelen en kortetermijnbeleggingen
| 74,056.966 | 153,556.156 | 182,255.678 | 155,421.193 | 219,243.295 | 310,711.675 | 287,848.213 | 333,572.573 | 185,890.074 | 177,703.547 | 210,891.941 | 288,717.232 | 387,369.111 | 430,359.015 | 336,075.839 | 251,627.424 | 373,667.943 |
Nettovorderingen
| 111,671.689 | 118,457.27 | 118,187.271 | 139,232.803 | 164,273.382 | 148,081.89 | 179,178.308 | 160,157.306 | 155,633.656 | 131,837.225 | 137,750.673 | 169,137.172 | 159,947.738 | 132,735.721 | 127,112.918 | 110,353.109 | 96,870 |
Voorraad
| 185,781.902 | 179,247.243 | 175,037.731 | 209,317.695 | 155,566.272 | 134,867.252 | 131,480.688 | 121,877.671 | 164,532.331 | 185,781.954 | 156,135.847 | 150,831.98 | 115,864.033 | 65,873.922 | 64,708.141 | 74,225.607 | 56,631.914 |
Overige vlottende activa
| 10,111.287 | 8,617.441 | 7,504.74 | 9,085.475 | 21,964.892 | 183,109.796 | 186,659.023 | 10,222.109 | 11,998.083 | 16,300.202 | 11,516.04 | 15,551.718 | 175,799.254 | 133,741.419 | 130,232.865 | 113,106.625 | 103,093.057 |
Totaal vlottende activa
| 381,621.844 | 456,110.402 | 480,016.975 | 507,814.755 | 546,860.002 | 628,688.724 | 605,987.923 | 619,197.194 | 508,987.341 | 503,170.219 | 516,291.109 | 621,301.682 | 679,032.398 | 629,974.356 | 531,016.845 | 438,959.656 | 533,392.914 |
Niet-vlottende activa: | |||||||||||||||||
Materiële vaste activa, netto
| 320,369.582 | 343,754.874 | 373,869 | 419,094.672 | 434,853.265 | 362,097.515 | 334,508.287 | 319,563.675 | 317,724.351 | 334,684.395 | 349,007.857 | 285,201.946 | 208,444.567 | 205,020.65 | 204,988.211 | 187,733.297 | 173,380.007 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 5,977.445 | 10,493.015 | 13,839.725 | 20,312.305 | 19,751.173 | 5,768.398 | 5,574.119 | 5,647.318 | 7,255.912 | 7,263.635 | 7,699.421 | 6,990.602 | 7,194.002 | 1,154.663 | 1,527.04 | 1,880.417 | 1,821.837 |
Goodwill en immateriële activa
| 5,977.445 | 10,493.015 | 13,839.725 | 20,312.305 | 19,751.173 | 5,768.398 | 5,574.119 | 5,647.318 | 7,255.912 | 7,263.635 | 7,699.421 | 6,990.602 | 7,194.002 | 1,154.663 | 1,527.04 | 1,880.417 | 1,821.837 |
Langetermijnbeleggingen
| 11,629.244 | -55,654.817 | -42,811.175 | -70,436.496 | -115,041.361 | -180,083.166 | -139,745.8 | -179,615.782 | -12,053.755 | -46,826.187 | -81,260.49 | -67,195.021 | -82,287.548 | -227,096.542 | -269,123.388 | -195,867.963 | -164,833.714 |
Belastingvorderingen
| 65,786.512 | 53,031.073 | 35,433.701 | 16,178.139 | 2,426.177 | 4,911.929 | 3,290.149 | 3,700.424 | 5,261.931 | 10,409.971 | 9,768.61 | 6,627.512 | 6,332.483 | 5,640.327 | 5,432.238 | 26,014.884 | 1,765.183 |
Overige niet-vlottende activa
| 20,702.237 | 94,524.525 | 77,054.892 | 105,327.408 | 167,515.429 | 231,276.245 | 226,072.355 | 273,008.965 | 166,972.747 | 154,515.222 | 173,984.054 | 180,373.378 | 193,357.954 | 305,984.828 | 357,374.966 | 261,608.729 | 216,675.364 |
Totaal niet-vlottende activa
| 424,465.02 | 446,148.669 | 457,386.144 | 490,476.029 | 509,504.683 | 423,970.92 | 429,699.111 | 422,304.599 | 485,161.186 | 460,047.036 | 459,199.453 | 411,998.417 | 333,041.458 | 290,703.926 | 300,199.067 | 281,369.364 | 228,808.677 |
Totaal activa
| 806,086.864 | 902,259.07 | 937,403.119 | 998,290.784 | 1,056,364.685 | 1,052,659.644 | 1,035,687.034 | 1,041,501.794 | 994,148.527 | 963,217.255 | 975,490.562 | 1,033,300.099 | 1,012,073.856 | 920,678.282 | 831,215.912 | 720,329.02 | 762,201.591 |
Passiva en Eigen Vermogen: | |||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||
Crediteuren
| 56,437.903 | 50,642.744 | 48,820.848 | 51,160.607 | 55,651.007 | 61,623.354 | 77,365.461 | 91,961.054 | 70,155 | 67,060.488 | 72,192.685 | 85,406.458 | 113,416.665 | 74,791.873 | 68,149.628 | 66,353.69 | 79,205.639 |
Kortlopende schulden
| 7,053.897 | 44,086.331 | 7,661.329 | -26,990.389 | 8,339.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 371.628 | 33.681 | 4,116.584 | 103.362 | 4,561.084 | 1,128.308 | 2,657.097 | 7,564.662 | 4,316.358 | 145.289 | 92.73 | 4,396.992 | 11,587.832 | 10,705.071 | 4,776.633 | 7,323.993 | 12,184.624 |
Uitgestelde opbrengsten
| 3,209.468 | 3,570.532 | 40,389.26 | 36,598.419 | 36,702.883 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 37,518.655 | 49,858.241 | 36,272.676 | -103.36 | 32,141.798 | 85,938.933 | 47,695.951 | 39,503.468 | 38,779.097 | 40,919.077 | 50,177.326 | 38,960.09 | 41,845.337 | 41,504.723 | 31,431.805 | 23,540.432 | 19,054.891 |
Totaal kortlopende verplichtingen
| 101,382.084 | 148,191.529 | 96,871.437 | 97,367.057 | 100,693.688 | 148,690.594 | 127,718.509 | 139,029.183 | 113,250.456 | 108,124.854 | 122,462.741 | 128,763.541 | 166,849.834 | 127,001.667 | 104,358.066 | 97,218.115 | 110,445.154 |
Langlopende verplichtingen: | |||||||||||||||||
Langetermijnschulden
| -4,847.624 | 15,671.384 | 21,879.494 | 30,008.993 | 33,160.439 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -36,057.908 | -39,645.464 | -42,793.32 | 27.742 | 36.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 15,408.396 | 36,057.908 | 39,645.464 | 42,793.32 | 10,244.278 | 13,591.035 | 15,095.553 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| -14,903.742 | 444.897 | 5,691.478 | 474.443 | 10,272.02 | 15,110.18 | 12,995.267 | 13,182.028 | 31,749.849 | 31,158.847 | 26,535.678 | 33,700.984 | 26,253.736 | 29,538.41 | 38,085.931 | 35,824.146 | 32,236.125 |
Totaal niet-vlottende verplichtingen
| 26,473.822 | 16,116.28 | 27,570.972 | 40,226.336 | 43,432.459 | 15,146.205 | 12,995.267 | 13,182.028 | 31,749.849 | 31,158.847 | 26,535.678 | 33,700.984 | 26,253.736 | 29,538.41 | 38,085.931 | 35,824.146 | 32,236.125 |
Totaal passiva
| 127,855.906 | 164,307.809 | 124,442.409 | 137,593.393 | 144,126.147 | 163,836.799 | 140,713.776 | 152,211.211 | 145,000.304 | 139,283.701 | 148,998.419 | 162,464.525 | 193,103.569 | 156,540.076 | 142,443.997 | 133,042.261 | 142,681.279 |
Eigen vermogen: | |||||||||||||||||
Preferente aandelen
| 1,000 | 833.31 | 833.31 | 833.31 | 833.31 | 833.31 | 833.31 | 833.31 | 833.31 | 833.31 | 833.31 | 833.31 | 833.31 | 833.31 | 833.31 | 833.31 | 833.31 |
Gewone aandelen
| 4,600 | 3,600 | 3,600 | 3,600 | 3,600 | 3,600 | 3,600 | 3,600 | 3,600 | 3,600 | 3,600 | 3,600 | 3,600 | 3,600 | 3,600 | 3,600 | 3,600 |
Ingehouden winsten
| -61,833.647 | 755,001.299 | 830,010.748 | 877,747.429 | 929,288.575 | 905,872.882 | 912,023.162 | 906,246.553 | 866,111.951 | 840,971.355 | 843,090.351 | 888,640.728 | 836,063.047 | 733,719.794 | 658,379.871 | 555,988.261 | 581,909.586 |
Overige gereserveerde algehele resultaten
| 750,123.331 | 820,404.029 | 0 | 0 | 0 | 0 | 0.134 | 861,001.207 | 837,993.449 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -14,658.725 | -20,650.038 | -20,650.038 | -22,316.658 | -22,316.658 | -21,483.348 | -21,483.348 | -21,389.281 | -21,483.348 | -21,483.348 | -21,483.348 | -22,238.464 | -21,526.071 | 25,985.102 | 25,958.734 | 26,865.188 | 33,177.415 |
Totaal eigen vermogen van aandeelhouders
| 678,230.958 | 737,951.261 | 812,960.71 | 860,697.391 | 912,238.537 | 888,822.844 | 894,973.258 | 889,290.582 | 849,148.223 | 823,933.554 | 826,492.143 | 870,835.574 | 818,970.287 | 764,138.206 | 688,771.915 | 587,286.759 | 619,520.311 |
Totaal eigen vermogen
| 678,230.958 | 737,951.261 | 812,960.71 | 860,697.391 | 912,238.537 | 888,822.844 | 894,973.258 | 889,290.582 | 849,148.223 | 823,933.554 | 826,492.143 | 870,835.574 | 818,970.287 | 764,138.206 | 688,771.915 | 587,286.759 | 619,520.311 |
Totaal passiva en aandeelhoudersvermogen
| 806,086.864 | 902,259.07 | 937,403.119 | 998,290.784 | 1,056,364.685 | 1,052,659.644 | 1,035,687.034 | 1,041,501.793 | 994,148.527 | 963,217.255 | 975,490.562 | 1,033,300.099 | 1,012,073.856 | 920,678.282 | 831,215.912 | 720,329.02 | 762,201.59 |