End-of-day quote
Korea S.E.
06:00:00 2024-05-21 pm EDT
|
5-day change
|
1st Jan Change
|
88,000
KRW
|
+0.34%
|
|
-1.90%
|
+1.27%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
11,843,669
|
10,311,042
|
9,802,314
|
10,639,613
|
9,803,182
|
9,927,273
|
-
|
-
|
Enterprise Value (EV)
2 |
9,482
|
8,650
|
9,004
|
9,411
|
9,377
|
8,098
|
8,200
|
8,286
|
P/E ratio
|
11.4
x
|
8.92
x
|
9.99
x
|
10.8
x
|
11.1
x
|
11
x
|
10.3
x
|
9.17
x
|
Yield
|
4.69%
|
5.4%
|
6.08%
|
5.46%
|
5.98%
|
6.01%
|
6.27%
|
6.52%
|
Capitalization / Revenue
|
2.39
x
|
1.94
x
|
1.87
x
|
1.82
x
|
1.67
x
|
1.67
x
|
1.56
x
|
1.48
x
|
EV / Revenue
|
1.91
x
|
1.63
x
|
1.72
x
|
1.61
x
|
1.6
x
|
1.36
x
|
1.29
x
|
1.23
x
|
EV / EBITDA
|
6.06
x
|
5.13
x
|
5.79
x
|
6.3
x
|
6.66
x
|
5.96
x
|
5.25
x
|
4.93
x
|
EV / FCF
|
14.6
x
|
8.35
x
|
7.88
x
|
14.6
x
|
11.8
x
|
10.8
x
|
12.5
x
|
9.27
x
|
FCF Yield
|
6.84%
|
12%
|
12.7%
|
6.87%
|
8.46%
|
9.29%
|
8%
|
10.8%
|
Price to Book
|
1.6
x
|
1.14
x
|
1.03
x
|
1.14
x
|
1.07
x
|
1.15
x
|
1.12
x
|
1.05
x
|
Nbr of stocks (in thousands)
|
126,265
|
124,080
|
124,080
|
116,280
|
112,810
|
112,810
|
-
|
-
|
Reference price
3 |
93,800
|
83,100
|
79,000
|
91,500
|
86,900
|
88,000
|
88,000
|
88,000
|
Announcement Date
|
2/13/20
|
2/3/21
|
2/10/22
|
2/9/23
|
2/7/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,966
|
5,302
|
5,228
|
5,856
|
5,872
|
5,951
|
6,363
|
6,722
|
EBITDA
1 |
1,565
|
1,686
|
1,556
|
1,493
|
1,408
|
1,359
|
1,562
|
1,681
|
EBIT
1 |
1,382
|
1,482
|
1,338
|
1,268
|
1,168
|
1,135
|
1,286
|
1,388
|
Operating Margin
|
27.82%
|
27.96%
|
25.6%
|
21.65%
|
19.89%
|
19.07%
|
20.21%
|
20.66%
|
Earnings before Tax (EBT)
1 |
1,463
|
1,613
|
1,440
|
1,425
|
1,249
|
1,293
|
1,398
|
1,537
|
Net income
1 |
1,035
|
1,173
|
978.7
|
1,005
|
902.7
|
948.3
|
1,022
|
1,127
|
Net margin
|
20.84%
|
22.13%
|
18.72%
|
17.15%
|
15.37%
|
15.94%
|
16.07%
|
16.77%
|
EPS
2 |
8,208
|
9,320
|
7,910
|
8,489
|
7,843
|
7,966
|
8,514
|
9,595
|
Free Cash Flow
3 |
649,000
|
1,035,800
|
1,142,002
|
646,504
|
792,900
|
752,000
|
655,594
|
893,950
|
FCF margin
|
13,069.66%
|
19,537.43%
|
21,842.49%
|
11,039.14%
|
13,502.25%
|
12,636.42%
|
10,302.69%
|
13,299.69%
|
FCF Conversion (EBITDA)
|
41,474.63%
|
61,446.36%
|
73,414.99%
|
43,299.33%
|
56,297.57%
|
55,344.98%
|
41,960.97%
|
53,191.24%
|
FCF Conversion (Net income)
|
62,699.26%
|
88,289.87%
|
116,687.44%
|
64,359.15%
|
87,840.19%
|
79,296.85%
|
64,119.36%
|
79,311.69%
|
Dividend per Share
2 |
4,400
|
4,489
|
4,800
|
5,000
|
5,200
|
5,287
|
5,520
|
5,742
|
Announcement Date
|
2/13/20
|
2/3/21
|
2/10/22
|
2/9/23
|
2/7/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
1,568
|
1,050
|
1,403
|
1,417
|
-
|
1,625
|
1,412
|
1,396
|
1,336
|
1,690
|
1,451
|
1,292
|
1,423
|
1,747
|
1,572
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
423.9
|
266.7
|
333
|
327.6
|
-
|
405.6
|
201.6
|
316.5
|
242.9
|
406.7
|
198.6
|
236.6
|
259.2
|
393.5
|
270.5
|
-
|
Operating Margin
|
27.03%
|
25.41%
|
23.74%
|
23.11%
|
-
|
24.97%
|
14.28%
|
22.68%
|
18.18%
|
24.07%
|
13.68%
|
18.31%
|
18.22%
|
22.53%
|
17.21%
|
-
|
Earnings before Tax (EBT)
1 |
501.2
|
216.2
|
396.2
|
476.7
|
-
|
648.8
|
-99.88
|
392.6
|
272.4
|
459.5
|
121.2
|
367.6
|
298.5
|
391.7
|
255.3
|
-
|
Net income
1 |
361
|
95.4
|
264.1
|
330.8
|
603.6
|
464.1
|
-63.21
|
270.5
|
197.9
|
313.8
|
93.22
|
285.2
|
218.3
|
290.5
|
185.3
|
-
|
Net margin
|
23.02%
|
9.09%
|
18.83%
|
23.34%
|
-
|
28.57%
|
-4.48%
|
19.38%
|
14.81%
|
18.58%
|
6.42%
|
22.07%
|
15.34%
|
16.63%
|
11.79%
|
-
|
EPS
2 |
2,912
|
792.0
|
2,201
|
2,830
|
5,031
|
3,868
|
-410.0
|
2,326
|
1,727
|
2,708
|
1,067
|
2,478
|
1,397
|
2,106
|
1,165
|
-
|
Dividend per Share
2 |
-
|
4,800
|
-
|
-
|
-
|
-
|
5,000
|
-
|
-
|
-
|
5,200
|
-
|
1,223
|
-
|
4,077
|
-
|
Announcement Date
|
11/4/21
|
2/10/22
|
5/12/22
|
8/4/22
|
8/4/22
|
11/3/22
|
2/9/23
|
5/11/23
|
8/3/23
|
11/9/23
|
2/7/24
|
5/9/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
2,362
|
1,661
|
799
|
1,229
|
427
|
1,829
|
1,728
|
1,641
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
649,000
|
1,035,800
|
1,142,002
|
646,504
|
792,900
|
752,000
|
655,594
|
893,950
|
ROE (net income / shareholders' equity)
|
12.4%
|
13.2%
|
10.8%
|
11%
|
9.76%
|
10.3%
|
10.7%
|
11.4%
|
ROA (Net income/ Total Assets)
|
9.93%
|
10.5%
|
8.47%
|
8.49%
|
7.2%
|
7.34%
|
7.56%
|
7.96%
|
Assets
1 |
10,420
|
11,124
|
11,553
|
11,837
|
12,537
|
12,912
|
13,525
|
14,165
|
Book Value Per Share
3 |
58,448
|
72,831
|
76,348
|
80,114
|
81,326
|
76,400
|
78,680
|
83,609
|
Cash Flow per Share
3 |
8,417
|
10,168
|
11,044
|
7,420
|
10,999
|
9,862
|
10,372
|
10,825
|
Capex
1 |
413
|
220
|
224
|
241
|
472
|
404
|
385
|
543
|
Capex / Sales
|
8.31%
|
4.16%
|
4.29%
|
4.12%
|
8.03%
|
6.79%
|
6.05%
|
8.08%
|
Announcement Date
|
2/13/20
|
2/3/21
|
2/10/22
|
2/9/23
|
2/7/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
88,000
KRW Average target price
108,706
KRW Spread / Average Target +23.53% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.27% | 7.27B | | -5.15% | 65.96B | | +21.98% | 50.26B | | -13.97% | 5.58B | | -1.00% | 2.52B | | -6.03% | 2.29B | | -35.67% | 1.54B | | -16.28% | 1.17B | | -16.48% | 1.13B | | -3.51% | 1.01B |
Cigars & Cigarette Manufacturing
|