End-of-day quote
Korea S.E.
06:00:00 2024-06-06 pm EDT
|
5-day change
|
1st Jan Change
|
24,500
KRW
|
+0.62%
|
|
-1.80%
|
-7.02%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,979,069
|
1,083,949
|
956,853
|
889,673
|
-
|
-
|
Enterprise Value (EV)
2 |
1,705
|
847.3
|
695.5
|
622.4
|
617.4
|
612.6
|
P/E ratio
|
192
x
|
154
x
|
676
x
|
319
x
|
86.1
x
|
91.3
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
16.8
x
|
9.94
x
|
12.2
x
|
12.2
x
|
7.15
x
|
7.01
x
|
EV / Revenue
|
14.5
x
|
7.77
x
|
8.83
x
|
8.53
x
|
4.96
x
|
4.82
x
|
EV / EBITDA
|
118
x
|
46.2
x
|
-192
x
|
-296
x
|
49.6
x
|
46.8
x
|
EV / FCF
|
-
|
-86.3
x
|
-357
x
|
12,447
x
|
80.7
x
|
-
|
FCF Yield
|
-
|
-1.16%
|
-0.28%
|
0.01%
|
1.24%
|
-
|
Price to Book
|
6.44
x
|
3.44
x
|
3.03
x
|
2.78
x
|
2.7
x
|
2.67
x
|
Nbr of stocks (in thousands)
|
36,313
|
36,313
|
36,313
|
36,313
|
-
|
-
|
Reference price
3 |
54,500
|
29,850
|
26,350
|
24,500
|
24,500
|
24,500
|
Announcement Date
|
12/31/22
|
3/8/23
|
3/13/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
117.7
|
109.1
|
78.74
|
73
|
124.4
|
127
|
EBITDA
1 |
14.4
|
18.35
|
-3.613
|
-2.1
|
12.45
|
13.1
|
EBIT
1 |
9.803
|
2.773
|
-9.799
|
-4.2
|
5.667
|
6.2
|
Operating Margin
|
8.33%
|
2.54%
|
-12.45%
|
-5.75%
|
4.56%
|
4.88%
|
Earnings before Tax (EBT)
1 |
10.66
|
8.636
|
1.275
|
3.4
|
13
|
12.5
|
Net income
1 |
8.963
|
7.043
|
1.409
|
2.8
|
10.33
|
9.7
|
Net margin
|
7.62%
|
6.46%
|
1.79%
|
3.84%
|
8.31%
|
7.64%
|
EPS
2 |
284.4
|
194.0
|
39.00
|
76.80
|
284.4
|
268.4
|
Free Cash Flow
3 |
-
|
-9,822
|
-1,946
|
50
|
7,650
|
-
|
FCF margin
|
-
|
-9,004.74%
|
-2,471.28%
|
68.49%
|
6,151.17%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
61,445.78%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
1,785.71%
|
74,032.28%
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/31/22
|
3/8/23
|
3/13/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
14.3
|
37.43
|
27.35
|
29.99
|
24.86
|
14.42
|
20.21
|
19.25
|
9.543
|
15
|
37
|
18
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-2.247
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
3.433
|
-0.3541
|
-0.6615
|
0.6146
|
-3.766
|
-2.755
|
-3.893
|
-1.89
|
-2.1
|
-1.7
|
-3.4
|
Operating Margin
|
-
|
9.17%
|
-1.29%
|
-2.21%
|
2.47%
|
-26.12%
|
-13.63%
|
-20.22%
|
-19.8%
|
-14%
|
-4.59%
|
-18.89%
|
Earnings before Tax (EBT)
|
-
|
-
|
1.122
|
1.581
|
-
|
-0.8464
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
3.729
|
0.8913
|
1.434
|
3.203
|
-0.8881
|
-0.1841
|
-0.7211
|
0.5213
|
0.3
|
0.5
|
-0.7
|
Net margin
|
-
|
9.96%
|
3.26%
|
4.78%
|
12.88%
|
-6.16%
|
-0.91%
|
-3.75%
|
5.46%
|
2%
|
1.35%
|
-3.89%
|
EPS
|
27.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/16/22
|
8/16/22
|
11/14/22
|
3/8/23
|
5/15/23
|
8/11/23
|
11/13/23
|
3/13/24
|
5/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
274
|
237
|
261
|
267
|
272
|
277
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
-
|
-9,822
|
-1,946
|
50
|
7,650
|
-
|
ROE (net income / shareholders' equity)
|
4.97%
|
2.27%
|
0.45%
|
0.83%
|
3.17%
|
3%
|
ROA (Net income/ Total Assets)
|
2.88%
|
2.05%
|
0.41%
|
0.77%
|
2.87%
|
2.7%
|
Assets
1 |
311.2
|
343
|
340.4
|
365.2
|
360.5
|
359.3
|
Book Value Per Share
3 |
8,459
|
8,667
|
8,699
|
8,806
|
9,090
|
9,174
|
Cash Flow per Share
3 |
108.0
|
156.0
|
120.0
|
182.0
|
424.0
|
427.0
|
Capex
1 |
10.9
|
15.5
|
6.29
|
3.7
|
10
|
6.4
|
Capex / Sales
|
9.3%
|
14.21%
|
7.99%
|
5.07%
|
8.04%
|
5.04%
|
Announcement Date
|
12/31/22
|
3/8/23
|
3/13/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
24,500
KRW Average target price
34,533
KRW Spread / Average Target +40.95% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.02% | 646M | | +16.36% | 45.99B | | +13.80% | 18.54B | | +26.91% | 16.6B | | -5.91% | 14.57B | | -21.29% | 13.2B | | +48.12% | 12.84B | | +61.37% | 12.71B | | -23.12% | 12.57B | | +38.61% | 10.8B |
Other Auto, Truck & Motorcycle Parts
|