End-of-day quote
Korea S.E.
06:00:00 2024-05-19 pm EDT
|
5-day change
|
1st Jan Change
|
56,700
KRW
|
+1.25%
|
|
+1.25%
|
+12.50%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,443,559
|
2,972,388
|
4,085,154
|
3,467,475
|
5,047,695
|
5,678,657
|
-
|
-
|
Enterprise Value (EV)
2 |
4,036
|
3,251
|
4,920
|
4,064
|
4,820
|
5,117
|
4,602
|
3,942
|
P/E ratio
|
12
x
|
12.5
x
|
9.81
x
|
5.35
x
|
5.35
x
|
7.22
x
|
6.99
x
|
6.37
x
|
Yield
|
3.49%
|
-
|
2.94%
|
2.17%
|
-
|
3%
|
3.14%
|
3.41%
|
Capitalization / Revenue
|
0.76
x
|
0.69
x
|
0.7
x
|
0.4
x
|
0.52
x
|
0.58
x
|
0.57
x
|
0.54
x
|
EV / Revenue
|
0.89
x
|
0.76
x
|
0.85
x
|
0.47
x
|
0.49
x
|
0.52
x
|
0.46
x
|
0.38
x
|
EV / EBITDA
|
6.49
x
|
6.21
x
|
5.82
x
|
3.07
x
|
2.87
x
|
3.61
x
|
3.2
x
|
2.65
x
|
EV / FCF
|
12.9
x
|
6.98
x
|
19
x
|
7.45
x
|
4.19
x
|
6.34
x
|
5.45
x
|
3.96
x
|
FCF Yield
|
7.75%
|
14.3%
|
5.25%
|
13.4%
|
23.9%
|
15.8%
|
18.3%
|
25.3%
|
Price to Book
|
0.82
x
|
0.7
x
|
0.9
x
|
0.66
x
|
0.82
x
|
0.86
x
|
0.78
x
|
0.72
x
|
Nbr of stocks (in thousands)
|
100,249
|
100,249
|
100,249
|
100,216
|
100,153
|
100,153
|
-
|
-
|
Reference price
3 |
34,350
|
29,650
|
40,750
|
34,600
|
50,400
|
56,700
|
56,700
|
56,700
|
Announcement Date
|
2/13/20
|
2/8/21
|
2/9/22
|
2/8/23
|
1/19/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,510
|
4,282
|
5,816
|
8,622
|
9,762
|
9,822
|
9,989
|
10,450
|
EBITDA
1 |
621.8
|
523.9
|
846
|
1,325
|
1,679
|
1,418
|
1,439
|
1,485
|
EBIT
1 |
477
|
393.9
|
595.3
|
1,072
|
1,393
|
1,170
|
1,181
|
1,227
|
Operating Margin
|
10.58%
|
9.2%
|
10.24%
|
12.43%
|
14.27%
|
11.91%
|
11.82%
|
11.74%
|
Earnings before Tax (EBT)
1 |
404.9
|
355.8
|
521
|
886.3
|
1,261
|
1,059
|
1,094
|
1,202
|
Net income
1 |
272.1
|
247.5
|
385.9
|
644.1
|
925.1
|
786.7
|
813.2
|
892.6
|
Net margin
|
6.03%
|
5.78%
|
6.63%
|
7.47%
|
9.48%
|
8.01%
|
8.14%
|
8.54%
|
EPS
2 |
2,861
|
2,364
|
4,154
|
6,466
|
9,418
|
7,848
|
8,114
|
8,903
|
Free Cash Flow
3 |
312,654
|
465,626
|
258,431
|
545,691
|
1,151,176
|
807,125
|
844,200
|
995,400
|
FCF margin
|
6,933.07%
|
10,873.88%
|
4,443.3%
|
6,329.12%
|
11,791.95%
|
8,217.81%
|
8,451.01%
|
9,525.7%
|
FCF Conversion (EBITDA)
|
50,283.79%
|
88,878.55%
|
30,547.18%
|
41,189.05%
|
68,571.74%
|
56,927.34%
|
58,678.05%
|
67,036.38%
|
FCF Conversion (Net income)
|
114,903.91%
|
188,166.82%
|
66,970.41%
|
84,727.3%
|
124,444.6%
|
102,596.8%
|
103,807.59%
|
111,513.5%
|
Dividend per Share
2 |
1,200
|
-
|
1,200
|
750.0
|
-
|
1,703
|
1,778
|
1,933
|
Announcement Date
|
2/13/20
|
2/8/21
|
2/9/22
|
2/8/23
|
1/19/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
1,815
|
1,641
|
2,218
|
2,379
|
1,757
|
2,405
|
2,672
|
2,366
|
2,343
|
2,469
|
2,577
|
2,390
|
2,317
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
158
|
194.4
|
309.5
|
316.9
|
237.6
|
369.7
|
466.5
|
297.6
|
257.9
|
336.1
|
316.8
|
265.3
|
230.8
|
-
|
-
|
Operating Margin
|
8.7%
|
11.85%
|
13.95%
|
13.32%
|
13.52%
|
15.37%
|
17.46%
|
12.58%
|
11.01%
|
13.61%
|
12.29%
|
11.1%
|
9.96%
|
-
|
-
|
Earnings before Tax (EBT)
|
155.3
|
148.3
|
-
|
231.2
|
278.1
|
-
|
438.2
|
269.1
|
226.7
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
127.3
|
100.5
|
140.6
|
118.9
|
279.5
|
207.5
|
308
|
189.1
|
219.5
|
-
|
222
|
175
|
147
|
-
|
-
|
Net margin
|
7.01%
|
6.13%
|
6.34%
|
5%
|
15.9%
|
8.63%
|
11.53%
|
7.99%
|
9.37%
|
-
|
8.61%
|
7.32%
|
6.34%
|
-
|
-
|
EPS
2 |
1,261
|
-
|
-
|
1,167
|
2,784
|
2,066
|
3,075
|
-
|
2,181
|
2,232
|
2,454
|
2,109
|
1,962
|
2,022
|
2,380
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/9/22
|
4/27/22
|
7/28/22
|
10/28/22
|
2/8/23
|
4/26/23
|
7/26/23
|
10/27/23
|
1/19/24
|
5/13/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
592
|
279
|
835
|
597
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
228
|
561
|
1,077
|
1,737
|
Leverage (Debt/EBITDA)
|
0.9526
x
|
0.5322
x
|
0.9864
x
|
0.4503
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
312,654
|
465,626
|
258,431
|
545,691
|
1,151,176
|
807,125
|
844,200
|
995,400
|
ROE (net income / shareholders' equity)
|
6.88%
|
6.15%
|
9.19%
|
13.8%
|
16.8%
|
12.5%
|
11.7%
|
11.8%
|
ROA (Net income/ Total Assets)
|
4.04%
|
3.62%
|
4.95%
|
6.86%
|
9.2%
|
7.44%
|
7.35%
|
7.67%
|
Assets
1 |
6,735
|
6,832
|
7,803
|
9,390
|
10,052
|
10,568
|
11,062
|
11,643
|
Book Value Per Share
3 |
42,097
|
42,215
|
45,225
|
52,125
|
61,628
|
66,222
|
72,662
|
78,863
|
Cash Flow per Share
3 |
5,138
|
5,863
|
4,815
|
7,205
|
13,252
|
10,354
|
10,851
|
12,200
|
Capex
1 |
202
|
122
|
224
|
177
|
177
|
248
|
265
|
299
|
Capex / Sales
|
4.49%
|
2.85%
|
3.86%
|
2.05%
|
1.81%
|
2.53%
|
2.65%
|
2.86%
|
Announcement Date
|
2/13/20
|
2/8/21
|
2/9/22
|
2/8/23
|
1/19/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
56,700
KRW Average target price
64,375
KRW Spread / Average Target +13.54% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.50% | 4.18B | | +22.69% | 177B | | +22.80% | 19.75B | | +40.29% | 12.51B | | +29.25% | 9.49B | | +2.27% | 2.99B | | +58.75% | 2.89B | | +84.71% | 2.11B | | +47.49% | 1.93B | | +71.26% | 1.76B |
Construction Machinery
|