Daehan Flour Mills Co.,Ltd
KRX:001130.KS
126500 (KRW) • At close January 15, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||
Net Income
| 81,242.499 | 41,343.754 | 87,295.095 | 20,812.924 | 16,993.289 | 51,472.656 | 51,048.348 | 27,428.455 | 34,250.578 | 36,846.461 | 18,377.325 | 31,790.478 | 5,206.785 | 46,564.943 | 54,845.066 | -13,284.811 | 29,990.312 |
Depreciation & Amortization
| 41,902.868 | 41,553.656 | 41,989.159 | 40,665.843 | 37,490.92 | 21,816.922 | 23,186.761 | 23,729.953 | 24,616.338 | 24,591.448 | 24,942.162 | 23,264.526 | 19,971.414 | 19,425.163 | 20,439.388 | 20,646.215 | 18,071.842 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 47,836.633 | -108,870.223 | -31,628.705 | -21,090.369 | -41,261.114 | -29,341.606 | -26,382.399 | 21,430.729 | -4,795.242 | -541.453 | 19,149.057 | -47,796.64 | -10,196.001 | -13,647.896 | 51,716.935 | -84,300.571 | -33,615.652 |
Accounts Receivables
| -12,824.215 | -35,707.165 | -7,282.583 | -5,106.228 | -28,629.908 | -13,846.101 | 609.913 | 1,419.013 | 8,005.708 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 65,640.499 | -78,567.698 | -42,448.867 | -890.519 | 1,241.282 | -9,188.97 | -18,476.104 | 23,431.694 | 7,882.143 | -17,707.695 | 33,240.909 | -13,994.749 | -31,409.05 | -6,240.021 | 40,504.066 | -47,454.83 | -22,264.99 |
Accounts Payables
| 9,708.718 | 17,304.401 | 14,542.247 | -4,593.616 | -4,133.061 | -5,338.171 | 4,193.915 | 3,255.209 | -9,412.398 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -14,688.37 | -11,899.761 | 3,560.498 | -10,500.005 | -9,739.428 | -20,152.636 | -7,906.295 | -2,000.965 | -12,677.385 | 17,166.241 | -14,091.851 | -33,801.891 | 21,213.049 | -7,407.875 | 11,212.869 | -36,845.741 | -11,350.662 |
Other Non Cash Items
| -33,910.413 | -33,529.427 | -68,997.623 | 7,298.837 | -9,891.11 | -31,313.373 | -4,488.282 | 13,582.108 | -455.291 | 10,670.004 | -2,256.194 | 13,406.089 | -7,270.054 | 8,801.391 | 790.286 | 11,593.719 | 766.236 |
Operating Cash Flow
| 137,071.587 | -59,502.24 | 28,657.927 | 47,687.236 | 3,331.984 | 12,634.599 | 43,364.428 | 86,171.246 | 53,616.382 | 71,566.46 | 60,212.35 | 20,664.453 | 7,712.144 | 61,143.601 | 127,791.675 | -65,345.448 | 15,212.738 |
Investing Activities: | |||||||||||||||||
Investments In Property Plant And Equipment
| -12,419.653 | -12,680.645 | -29,864.996 | -48,937.086 | -54,951.553 | -28,172.525 | -17,560.63 | -17,079.406 | -19,771.528 | -23,712.357 | -18,233.354 | -22,179.195 | -22,683.74 | -17,755.356 | -26,630.736 | -34,905.691 | -34,139.486 |
Acquisitions Net
| -1,989.458 | -41,161.411 | -15,715.456 | 416.192 | -16,052.399 | 535.134 | -17,619.254 | 5,667.197 | -3,343.75 | -3,158.395 | -11,772.511 | -27,991.34 | -1,198.838 | -3,148.899 | -27.07 | -7,000 | 6,030.809 |
Purchases Of Investments
| -605,258.446 | -329,271.104 | -381,462.983 | -151,286.893 | -119,935.371 | -256,885 | -163,948.581 | -153,867.831 | -168,955.734 | -160,809.887 | -164,171.956 | -146,505.071 | -165,946.852 | -170,703.512 | -234,188.211 | -53,331.368 | -110,612.782 |
Sales Maturities Of Investments
| 562,083.992 | 469,104.819 | 218,653.042 | 126,534.316 | 173,972.867 | 234,049.349 | 158,456.317 | 130,167.912 | 155,773.316 | 123,712.554 | 177,585.522 | 150,612.255 | 170,182.578 | 174,275.652 | 175,846.287 | 115,710.741 | 129,529.224 |
Other Investing Activites
| -1,936.899 | 13,535.721 | 107,929.691 | 15,802.173 | -8,431.471 | 69,368.364 | 5,515.903 | 5,356.146 | -10,447.155 | 3,007.442 | 6,555.672 | 4,556.315 | 8,131.783 | 1,391.595 | -96.163 | 2,691.286 | -11.512 |
Investing Cash Flow
| -59,520.464 | 99,527.38 | -100,460.703 | -57,471.299 | -25,397.927 | 18,895.322 | -35,156.245 | -29,755.982 | -46,744.851 | -60,960.643 | -10,036.626 | -41,507.037 | -11,515.069 | -15,940.52 | -85,095.893 | 23,164.968 | -9,203.747 |
Financing Activities: | |||||||||||||||||
Debt Repayment
| -1,845.041 | -25,968.933 | -20,774.068 | -6,524.936 | 2,598.368 | 12,368.094 | -45,175.5 | -40,056.47 | -25,070.113 | -19,203.05 | -1,027.477 | 5,262.102 | 27,085.929 | -11,659.863 | -52,114.139 | 76,764.799 | 6,035.839 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -4,113.06 | -4,113.06 | -3,290.448 | -3,290.448 | -4,113.064 | -3,290.448 | -3,285.488 | -3,285.488 | -4,106.86 | -3,285.488 | -4,106.86 | -5,338.918 | -5,338.918 | -5,418.918 | -4,106.86 | -5,070.001 | -4,225.001 |
Other Financing Activities
| -30,786.309 | -18,922.663 | 82,860.628 | 40,886.877 | 21,862.531 | -1,361.15 | -1,390.342 | -1,936.727 | -2,092.76 | -1,413.069 | -1,823.407 | -3,714.401 | -3,684.949 | 690.253 | 88.403 | -696.053 | 0 |
Financing Cash Flow
| -36,744.41 | -49,004.655 | 58,796.111 | 31,071.493 | 20,347.836 | 7,716.495 | -49,851.331 | -45,278.684 | -31,269.733 | -23,901.607 | -6,957.744 | -3,791.216 | 18,062.062 | -16,388.528 | -56,132.596 | 70,998.745 | 1,810.838 |
Other Information: | |||||||||||||||||
Effect Of Forex Changes On Cash
| 165.027 | 145.725 | 459.271 | -497.002 | 102.766 | 21.827 | -511.236 | 142.42 | 84.895 | 1,061.906 | -886.172 | 88.897 | 104.096 | 0 | 8,445.326 | 0 | 0 |
Net Change In Cash
| 98,591.366 | -8,833.791 | -12,547.393 | 20,790.428 | -1,615.34 | 39,268.244 | -42,154.385 | 11,279 | -24,313.307 | -12,233.884 | 42,331.808 | -24,544.904 | 14,363.232 | 28,814.553 | -4,991.488 | 28,818.265 | 7,819.829 |
Cash At End Of Period
| 185,384.344 | 86,792.979 | 95,626.769 | 108,174.163 | 87,383.735 | 88,999.075 | 49,729.064 | 91,883.449 | 80,604.449 | 104,917.756 | 117,151.64 | 74,819.832 | 99,364.736 | 79,673.717 | 50,859.164 | 55,850.652 | 27,032.387 |