Able C&C Co., Ltd.

078520.KS

078520.KSAble C&C Co., Ltd. KR flag

KSE

6,640.00

KRW

+60.00

(+0.91%)

168.74EPS

39.35P/E

172.73BMarket Cap

May 12Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

Able C&C Co., Ltd.

078520.KS

(KSE)

Recent

price

6,640.00

P/E

ratio

39.35

div

yld

6.58%

ROIC.AI

Legends:

Stock price

Beta (1.0 Market)

% total return 04/26

Stock

S&P500

7.27

6.57

-9.41

22.75

-33.93

93.55

2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	TTM
11,949.02	16,041.39	21,609.48	29,531.69	28,377.98	27,909.9	26,030.7	27,725.41	22,310.22	13,992.7	15,886.79	11,801.53	10,108.13	9,539.03	10,525.34	- -	10,140.03	Revenue per Share
1,176.2	1,568.38	1,834.38	2,741.47	807.74	181.85	994.91	1,110.81	490	-483	-423	-3,387	-1,666	36	236	- -	558.7	Basic EPS, GAAP
1,133.37	1,639.73	2,474.87	1,563.25	1,330.14	-1,170.34	1,881.1	1,466.77	-131.46	-2,070.38	-239.95	-620.3	-81.87	709.89	845.19	- -	128.51	Free Cash Flow per Basic Share
4.5	4.95	162.4	239.75	323.81	217.19	7.98	263.2	361.49	- -	- -	- -	- -	- -	1,270.76	- -	206.83	Dividend per Share
2,173.07	3,736.66	5,266.76	7,811.41	8,269.16	8,114.57	9,113.17	9,878.71	9,523.15	5,961.56	5,246.43	1,936.63	271.63	5,901.65	4,423.16	- -	4,599.46	Book Value per Share
3,869.67	5,441.09	7,189.39	9,740.62	10,589.36	10,688.18	11,644.73	12,500.41	18,039.42	11,353.5	6,108.75	4,225.31	3,255.84	3,354.27	2,359.89	- -	2,659.12	Tangible Book Value per Share
15	15	15	15	16	16	16	16	17	25	27	26	26	26	26	- -	26	Basic Weighted Avg Shares
181,127	243,142	330,259	452,287	442,424	438,350	407,879	434,556	373,285	345,522	422,206	307,517	262,946	247,873	273,645	263,998	263,998	Sales/Revenue/Turnover
10.69	12.1	10.36	11.86	2.98	1.86	4.34	5.61	3.01	-5.49	0.43	-22.11	-8.51	4.16	4.14	7.57	7.57	Operating Margin (%)
4,357	4,910	6,320	7,939	4,908	5,549	4,909	5,115	4,548	5,034	31,136	34,046	10,325	10,089	10,309	10,983	10,983	Depreciation Expense
17,829	23,772	28,035	41,986	12,593	2,856	15,589	17,410	8,198	-11,927	-11,242	-88,257	-43,338	935	6,136	14,546	14,546	Net Income, GAAP
21.41	24.71	22.2	26.56	26.55	48.15	23.68	32.32	9.37	- -	- -	- -	- -	83.05	33.82	3.11	3.11	Effective Tax Rate (%)
9.84	9.78	8.49	9.28	2.85	0.65	3.82	4.01	2.2	-3.45	-2.66	-28.7	-16.48	0.38	2.24	5.51	5.51	Profit Margin (%)
34,372	50,474	73,204	103,350	112,390	108,763	131,917	138,938	242,171	199,450	103,669	71,824	55,093	61,478	37,710	44,987	44,987	Working Capital
511	189	- -	- -	- -	- -	- -	- -	- -	1,519	31,040	20,905	7,526	7,504	7,788	4,925	4,925	LT Debt
61,299	85,874	113,472	152,369	168,441	170,987	185,428	198,847	304,516	318,813	256,766	156,804	114,658	116,075	87,686	91,277	91,277	Total Equity
29.66	29.08	25.47	27.84	5.74	2.43	7.4	8.35	3.99	- -	- -	- -	- -	1.31	6.44	18.88	18.88	Return on Invested Capital (%)
70.03	52.27	40.32	41.92	10.14	2.29	11.54	11.7	4.83	- -	- -	- -	- -	1	4.84	11.97	11.97	Return on Capital (%)
74.1	53.08	40.89	41.96	10.13	2.23	11.54	11.7	5.22	-7.78	-7.84	-92.95	-150.66	1.17	4.57	12.39	12.39	Return on Common Equity (%)

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	-4.03%	-8.1%	-3.53%
Net Income, GAAP	137.84%	245%	137.07%
Free Cash Flow	77.97%	-193.02%	-84.77%
Total Cash Common Dividend	- -	- -	-71.34%
Total Equity	-3.09%	-16.99%	4.1%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Similar Companies: Green Bridge Industries, Inc. (GRBG)
L'Oréal S.A. (OR.PA)
Fayenceries de Sarreguemines, Digoin & Vitry-le-Francois SA (FAYE.PA)
PT Unilever Indonesia Tbk (UNLRY)
Acquired Sales Corp. (AQSP)
L'Oréal S.A. (LRLCF)
Business: Able C&C Co., Ltd., together with its subsidiaries, manufactures, distributes, retails, and sells cosmetics and household goods in South Korea, rest of Asia, Europe, North and South America, Australia, New Zealand, and the Middle East. The company is also involved in the cosmetics e-commerce business; and provision of advertising and public relations services. It offers its products under the Beautynet, MISSHA, A'pieu, Mefactory, MERZY, HONESI, BODYHOLIC, Sengdo, Cellapy, stila, BOURJOIS, LAPOTHICELL, ALTEYA organics, MAXFACTOR, and PUPA brands. The company was formerly known as Able Communications Corp. and changed its name to Able C&C Co., Ltd. in March 2003. Able C&C Co., Ltd. was founded in 2000 and is headquartered in Seoul, South Korea. Able C&C Co., Ltd. is a subsidiary of Leaf & Vine Co., Ltd.

2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	TTM
11,949.02	16,041.39	21,609.48	29,531.69	28,377.98	27,909.9	26,030.7	27,725.41	22,310.22	13,992.7	15,886.79	11,801.53	10,108.13	9,539.03	10,525.34	- -	10,140.03	Revenue per Share
1,176.2	1,568.38	1,834.38	2,741.47	807.74	181.85	994.91	1,110.81	490	-483	-423	-3,387	-1,666	36	236	- -	558.7	Basic EPS, GAAP
1,133.37	1,639.73	2,474.87	1,563.25	1,330.14	-1,170.34	1,881.1	1,466.77	-131.46	-2,070.38	-239.95	-620.3	-81.87	709.89	845.19	- -	128.51	Free Cash Flow per Basic Share
4.5	4.95	162.4	239.75	323.81	217.19	7.98	263.2	361.49	- -	- -	- -	- -	- -	1,270.76	- -	206.83	Dividend per Share
2,173.07	3,736.66	5,266.76	7,811.41	8,269.16	8,114.57	9,113.17	9,878.71	9,523.15	5,961.56	5,246.43	1,936.63	271.63	5,901.65	4,423.16	- -	4,599.46	Book Value per Share
3,869.67	5,441.09	7,189.39	9,740.62	10,589.36	10,688.18	11,644.73	12,500.41	18,039.42	11,353.5	6,108.75	4,225.31	3,255.84	3,354.27	2,359.89	- -	2,659.12	Tangible Book Value per Share
15	15	15	15	16	16	16	16	17	25	27	26	26	26	26	- -	26	Basic Weighted Avg Shares
181,127	243,142	330,259	452,287	442,424	438,350	407,879	434,556	373,285	345,522	422,206	307,517	262,946	247,873	273,645	263,998	263,998	Sales/Revenue/Turnover
10.69	12.1	10.36	11.86	2.98	1.86	4.34	5.61	3.01	-5.49	0.43	-22.11	-8.51	4.16	4.14	7.57	7.57	Operating Margin (%)
4,357	4,910	6,320	7,939	4,908	5,549	4,909	5,115	4,548	5,034	31,136	34,046	10,325	10,089	10,309	10,983	10,983	Depreciation Expense
17,829	23,772	28,035	41,986	12,593	2,856	15,589	17,410	8,198	-11,927	-11,242	-88,257	-43,338	935	6,136	14,546	14,546	Net Income, GAAP
21.41	24.71	22.2	26.56	26.55	48.15	23.68	32.32	9.37	- -	- -	- -	- -	83.05	33.82	3.11	3.11	Effective Tax Rate (%)
9.84	9.78	8.49	9.28	2.85	0.65	3.82	4.01	2.2	-3.45	-2.66	-28.7	-16.48	0.38	2.24	5.51	5.51	Profit Margin (%)
34,372	50,474	73,204	103,350	112,390	108,763	131,917	138,938	242,171	199,450	103,669	71,824	55,093	61,478	37,710	44,987	44,987	Working Capital
511	189	- -	- -	- -	- -	- -	- -	- -	1,519	31,040	20,905	7,526	7,504	7,788	4,925	4,925	LT Debt
61,299	85,874	113,472	152,369	168,441	170,987	185,428	198,847	304,516	318,813	256,766	156,804	114,658	116,075	87,686	91,277	91,277	Total Equity
29.66	29.08	25.47	27.84	5.74	2.43	7.4	8.35	3.99	- -	- -	- -	- -	1.31	6.44	18.88	18.88	Return on Invested Capital (%)
70.03	52.27	40.32	41.92	10.14	2.29	11.54	11.7	4.83	- -	- -	- -	- -	1	4.84	11.97	11.97	Return on Capital (%)
74.1	53.08	40.89	41.96	10.13	2.23	11.54	11.7	5.22	-7.78	-7.84	-92.95	-150.66	1.17	4.57	12.39	12.39	Return on Common Equity (%)

	Jun'24	Sep'24	Dec'24
Total Current Assets	109,774	96,278	95,758
Accounts Receivable, Net	19,346	15,829	22,392
Cash, Cash Equivalents & STI	34,029	22,051	20,144
Inventories	47,668	50,362	46,822
Total Current Liabilities	70,846	53,744	50,771
Payables & Accruals	- -	- -	- -
ST Debt	8,466	7,518	8,173
Deferred Revenue	- -	- -	- -

	Jun'24	Sep'24	Dec'24
ST Debt	8,466	7,518	8,173
LT Borrowings	250	1,200	150
LT Finance Leases	6,639	5,711	4,775
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	26	26	26
Market Capitalization	245,533	201,773	181,726

Year	Q1	Q2	Q3	Q4	FY
2022	56,714	64,930	58,655	67,574	247,873
2023	63,120	74,583	65,322	70,620	273,645
2024	66,841	65,686	62,897	68,574	263,998

Year	Q1	Q2	Q3	Q4	FY
2022	-19	22	85	- -	36
2023	143	34	45	- -	236
2024	155	139	151	- -	- -

Able C&C Co., Ltd.

Growth Rates

(avg. rate of change)

Growth Rates

(avg. rate of change)

Working Capital

Capital Structure

Quarterly Earnings Per Share

Year

Quarterly Revenue

Year

Quarterly Dividends Per Share

Year