DN Automotive Corporation
KRX:007340.KS
19200 (KRW) • At close November 4, 2024
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
| 274,781.001 | 184,899.013 | 85,081.181 | 48,427.398 | 68,290.13 | 58,472.496 | 53,477.949 | 83,981.344 | 74,664.005 | 44,820.21 | 48,548.951 | 72,545.011 | 53,052.04 | 55,576.13 | 39,160.75 | 41,771.142 | 24,325.984 |
Depreciation & Amortization
| 76,507.804 | 70,768.937 | 37,812.221 | 40,190.265 | 35,137.046 | 32,915 | 35,465.389 | 37,116.761 | 35,894.974 | 26,493.918 | 21,349.387 | 18,171.843 | 12,607.976 | 10,152.277 | 12,069.077 | 9,708.684 | 7,053.225 |
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
| -58,687.064 | -212,380.042 | -81,693.495 | -381.732 | -26,274.733 | -30,102.5 | -11,738.725 | 9,017.858 | -13,745.359 | -16,113.65 | -24,453.357 | -2,718.586 | -62,040.066 | -29,212.606 | 36,270.352 | -15,643.787 | 544.469 |
Accounts Receivables
| 15,202.111 | -34,853.11 | 444.473 | -10,301.647 | 3,209.515 | 16,382.034 | -15,895.644 | 2,152.815 | -4,723.545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 36,411.857 | -74,702.566 | -54,333.073 | 5,126.68 | -432.191 | -1,683.413 | -19,094.61 | -3,223.525 | 3,349.416 | 15,433.902 | -36,219.462 | 6,553.368 | -34,707.96 | -16,703.908 | 22,635.394 | -21,594.199 | -4,361.988 |
Accounts Payables
| -79,439.915 | -73,943.782 | -8,646.076 | 8,570.115 | -26,043.128 | -9,643.236 | 32,202.234 | 10,474.159 | 5,943.583 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -30,861.117 | -28,880.584 | -19,158.819 | -3,776.88 | -3,008.929 | -28,419.087 | 7,355.885 | 12,241.383 | -17,094.775 | -31,547.552 | 11,766.105 | -9,271.954 | -27,332.106 | -12,508.698 | 13,634.958 | 5,950.412 | 4,906.457 |
Other Non Cash Items
| 63,700.866 | 109,664.459 | -303.67 | 17,305.612 | 13,395.459 | 12,870.015 | 2,553.177 | 5,989.526 | 17,847.122 | 4,344.739 | 3,608.901 | -24,887.512 | -407.278 | -10,813.561 | -5,670.077 | 7,497.936 | -1,081.633 |
Operating Cash Flow
| 356,302.607 | 152,952.368 | 40,896.237 | 105,541.543 | 90,547.902 | 74,155.011 | 79,757.79 | 136,105.489 | 114,660.742 | 59,545.217 | 49,053.882 | 63,110.756 | 3,212.672 | 25,702.24 | 81,830.102 | 43,333.975 | 30,842.045 |
Investing Activities: | |||||||||||||||||
Investments In Property Plant And Equipment
| -93,592.609 | -60,624.392 | -36,782.235 | -27,048.194 | -65,320.172 | -51,118.111 | -47,138.889 | -53,508.353 | -46,494.954 | -65,766.284 | -60,430.121 | -69,567.912 | -56,944.502 | -30,334.958 | -20,562.615 | -23,023.258 | -9,839.751 |
Acquisitions Net
| 3,401.502 | -1,743,276.499 | 21,426.726 | -100 | -200 | 4,524.288 | 11.284 | 318.907 | 451.254 | -14,725.892 | 2,423.292 | -182 | -4,298.724 | -6,000 | -5,442.368 | -2,109 | -1,349.3 |
Purchases Of Investments
| -61,861.266 | -25,700.062 | -34,162.566 | -81,164.224 | -42,504.505 | -21,590.919 | -116,861.495 | -86,801.708 | -133,899.839 | -38,487.815 | -36,154.876 | -187,796.157 | -212,152.384 | -213,152.347 | -233,652.627 | -143,105.988 | -113,606.574 |
Sales Maturities Of Investments
| 61,437.138 | 85,805.603 | 95,430.869 | 55,293.924 | 7,670.95 | 13,672.574 | 118,109.907 | 64,118.951 | 54,758.628 | 39,792.25 | 14,987.165 | 302,998.123 | 336,312.486 | 187,702.579 | 44,745.078 | 113,116.263 | 136,519.781 |
Other Investing Activites
| 730.594 | -2,102.946 | -113,854.095 | 5,006.096 | 6,423.199 | 5,114.074 | 780.141 | 1,967.308 | 2,448.357 | 2,402.768 | 1,429.794 | -2,883.472 | -758.057 | -1,968.229 | 4,762.236 | -419.143 | 2,891.66 |
Investing Cash Flow
| -89,884.641 | -1,745,898.296 | -67,941.301 | -48,012.398 | -93,930.528 | -49,398.093 | -45,099.051 | -73,904.895 | -122,736.555 | -76,784.974 | -77,744.745 | 42,568.583 | 62,158.818 | -63,752.955 | -210,150.296 | -55,541.126 | 14,615.816 |
Financing Activities: | |||||||||||||||||
Debt Repayment
| -300,984 | -1,177,939.613 | -609,276.585 | -299,895.608 | -364,552.583 | -252,189.164 | -241,563.588 | -254,851.57 | -402,659.163 | -347,483.295 | -224,479.235 | -397,556.391 | -403,071.268 | -204,858.522 | -41,673.437 | -55,202.315 | -204,198.397 |
Common Stock Issued
| 0 | 220,000 | 0 | 306,736.257 | 0 | 0 | 100 | 0 | 0 | 891.624 | 0 | 299,341.184 | 352,493.071 | 0 | 0 | 2,109 | 749.3 |
Common Stock Repurchased
| 0 | -220,000 | 0 | -2,981.905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -245.365 | -73.109 | 0 | 0 | -1,619.071 | -393.174 |
Dividends Paid
| -30,345.313 | -13,362.359 | -21,545.313 | -17,400.113 | -8,727.367 | -6,109.157 | -7,253.107 | -5,180.791 | -3,108.474 | -2,067.979 | -1,550.984 | -2,070.225 | -2,071.026 | -2,071.026 | -2,071.026 | -2,090.165 | -2,095.026 |
Other Financing Activities
| -3,360.75 | 2,730,865.91 | 1,076,170.228 | -65 | 343,850.805 | 294,615.28 | 197,867.212 | 237,007.612 | 400,559.536 | 382,518.499 | 253,894.788 | 1,650.068 | -542.915 | 268,570.779 | 140,683.281 | 90,435.201 | 163,632.602 |
Financing Cash Flow
| -334,690.063 | 1,539,563.938 | 445,348.33 | -13,606.37 | -29,429.144 | 36,316.959 | -50,949.483 | -23,024.748 | -5,208.101 | 33,858.849 | 27,864.569 | -98,880.728 | -53,265.246 | 61,641.231 | 96,938.818 | 33,632.65 | -42,304.695 |
Other Information: | |||||||||||||||||
Effect Of Forex Changes On Cash
| 2,627.811 | -8,876.195 | -6,436.257 | -1,285.31 | 3,916.395 | 2,240.3 | 1,932.747 | 672.255 | 181.534 | -443.133 | -211.468 | -892.12 | 817.894 | -552.852 | 54.706 | 14,452.104 | 478.066 |
Net Change In Cash
| -67,202.081 | -62,258.185 | 404,031.688 | 44,640.694 | -28,895.375 | 63,314.177 | -28,937.23 | 39,848.1 | -13,102.379 | 16,175.96 | -1,037.762 | 5,906.491 | 12,924.137 | 22,236.047 | -31,326.671 | 36,501.433 | 3,631.232 |
Cash At End Of Period
| 442,144.983 | 509,347.064 | 571,605.249 | 167,573.561 | 122,932.866 | 151,828.241 | 88,514.065 | 117,451.294 | 77,603.194 | 90,705.573 | 74,529.613 | 75,567.375 | 69,660.884 | 48,841.866 | 26,605.819 | 57,932.49 | 21,431.057 |