End-of-day quote
Korea S.E.
06:00:00 2024-06-03 pm EDT
|
5-day change
|
1st Jan Change
|
402,500
KRW
|
-5.18%
|
|
-7.47%
|
+13.38%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
20,102,205
|
25,253,966
|
17,373,080
|
11,245,734
|
5,535,642
|
6,256,927
|
-
|
-
|
Enterprise Value (EV)
2 |
20,084
|
25,230
|
16,853
|
10,807
|
4,956
|
5,321
|
5,199
|
4,911
|
P/E ratio
|
27.2
x
|
34
x
|
21.8
x
|
51.2
x
|
41.7
x
|
18.6
x
|
16.8
x
|
16
x
|
Yield
|
0.87%
|
0.68%
|
1%
|
1.66%
|
1.13%
|
1.24%
|
1.31%
|
1.38%
|
Capitalization / Revenue
|
2.62
x
|
3.22
x
|
2.15
x
|
1.57
x
|
0.81
x
|
0.88
x
|
0.85
x
|
0.82
x
|
EV / Revenue
|
2.61
x
|
3.22
x
|
2.08
x
|
1.5
x
|
0.73
x
|
0.75
x
|
0.71
x
|
0.65
x
|
EV / EBITDA
|
14.1
x
|
17
x
|
10.8
x
|
10.8
x
|
6.55
x
|
6.45
x
|
5.76
x
|
5.26
x
|
EV / FCF
|
24.7
x
|
50.6
x
|
25.4
x
|
31.8
x
|
9.78
x
|
11.8
x
|
9.88
x
|
8.93
x
|
FCF Yield
|
4.05%
|
1.98%
|
3.93%
|
3.15%
|
10.2%
|
8.47%
|
10.1%
|
11.2%
|
Price to Book
|
4.46
x
|
5.32
x
|
3.18
x
|
2.27
x
|
0.96
x
|
1.04
x
|
1.12
x
|
1.06
x
|
Nbr of stocks (in thousands)
|
16,756
|
16,756
|
16,756
|
16,756
|
16,756
|
16,756
|
-
|
-
|
Reference price
3 |
1,261,000
|
1,620,000
|
1,097,000
|
722,000
|
355,000
|
402,500
|
402,500
|
402,500
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/27/22
|
1/31/23
|
1/17/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,685
|
7,844
|
8,092
|
7,186
|
6,805
|
7,140
|
7,357
|
7,607
|
EBITDA
1 |
1,427
|
1,483
|
1,565
|
999.1
|
756.8
|
824.7
|
902.3
|
932.8
|
EBIT
1 |
1,176
|
1,221
|
1,290
|
711.1
|
487
|
516.7
|
634.6
|
668.9
|
Operating Margin
|
15.31%
|
15.56%
|
15.94%
|
9.9%
|
7.16%
|
7.24%
|
8.63%
|
8.79%
|
Earnings before Tax (EBT)
1 |
1,092
|
1,121
|
1,187
|
417.8
|
276.4
|
468
|
556.1
|
596.4
|
Net income
1 |
778.1
|
797.6
|
844.5
|
236.6
|
142.8
|
317
|
386.2
|
407.2
|
Net margin
|
10.12%
|
10.17%
|
10.44%
|
3.29%
|
2.1%
|
4.44%
|
5.25%
|
5.35%
|
EPS
2 |
46,431
|
47,596
|
50,395
|
14,112
|
8,513
|
21,627
|
23,929
|
25,128
|
Free Cash Flow
3 |
813,552
|
499,099
|
662,607
|
340,254
|
506,643
|
450,735
|
526,185
|
549,643
|
FCF margin
|
10,585.69%
|
6,362.41%
|
8,188.93%
|
4,735.11%
|
7,445.34%
|
6,312.85%
|
7,152.16%
|
7,225.33%
|
FCF Conversion (EBITDA)
|
56,994.16%
|
33,652.73%
|
42,347.83%
|
34,055.93%
|
66,941.18%
|
54,654.18%
|
58,314.15%
|
58,925.06%
|
FCF Conversion (Net income)
|
104,556.27%
|
62,575.1%
|
78,461.45%
|
143,809.72%
|
354,902.87%
|
142,168.61%
|
136,245.21%
|
134,982.52%
|
Dividend per Share
2 |
11,000
|
11,000
|
11,000
|
12,000
|
4,000
|
5,000
|
5,283
|
5,573
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/27/22
|
1/31/23
|
1/17/24
|
-
|
-
|
-
|
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 |
2,023
|
1,645
|
1,863
|
1,870
|
1,808
|
1,684
|
1,808
|
1,746
|
-
|
1,729
|
1,897
|
1,832
|
1,644
|
1,812
|
1,886
|
EBITDA
1 |
314.9
|
246.3
|
288.1
|
262.5
|
202.3
|
215.2
|
226.6
|
193.7
|
121.3
|
215
|
227.8
|
225.6
|
159.5
|
-
|
-
|
EBIT
1 |
241
|
175.6
|
216.6
|
190.1
|
128.9
|
145.9
|
157.8
|
128.5
|
54.7
|
151
|
157.4
|
138.1
|
93.67
|
170.8
|
177.1
|
Operating Margin
|
11.91%
|
10.67%
|
11.63%
|
10.16%
|
7.13%
|
8.67%
|
8.73%
|
7.36%
|
-
|
8.74%
|
8.3%
|
7.54%
|
5.7%
|
9.43%
|
9.39%
|
Earnings before Tax (EBT)
1 |
198.4
|
160
|
195.5
|
174.6
|
-112.2
|
130.3
|
132.5
|
123.9
|
-110.2
|
147.6
|
111
|
121
|
116
|
-
|
-
|
Net income
1 |
133
|
109.6
|
119.4
|
120.5
|
-112.8
|
91.4
|
89.3
|
84.2
|
-122.1
|
106.6
|
73.25
|
83.25
|
78.28
|
-
|
-
|
Net margin
|
6.57%
|
6.66%
|
6.41%
|
6.44%
|
-6.24%
|
5.43%
|
4.94%
|
4.82%
|
-
|
6.16%
|
3.86%
|
4.54%
|
4.76%
|
-
|
-
|
EPS
2 |
7,939
|
6,537
|
7,122
|
7,190
|
-6,737
|
5,453
|
5,325
|
5,037
|
-7,289
|
6,358
|
4,997
|
5,679
|
5,340
|
6,478
|
6,045
|
Dividend per Share
2 |
11,000
|
-
|
-
|
-
|
12,000
|
-
|
-
|
-
|
4,000
|
-
|
-
|
-
|
5,000
|
-
|
-
|
Announcement Date
|
1/27/22
|
5/11/22
|
7/28/22
|
10/27/22
|
1/31/23
|
4/27/23
|
7/27/23
|
10/26/23
|
1/17/24
|
5/16/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
18.1
|
23.8
|
520
|
439
|
580
|
936
|
1,058
|
1,346
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
813,552
|
499,099
|
662,607
|
340,254
|
506,643
|
450,735
|
526,185
|
549,643
|
ROE (net income / shareholders' equity)
|
20.3%
|
17.9%
|
16.7%
|
4.71%
|
2.97%
|
5.72%
|
6.61%
|
6.7%
|
ROA (Net income/ Total Assets)
|
13.2%
|
12%
|
11.8%
|
3.18%
|
1.97%
|
4.73%
|
5.22%
|
5.32%
|
Assets
1 |
5,885
|
6,647
|
7,178
|
7,440
|
7,262
|
6,704
|
7,401
|
7,654
|
Book Value Per Share
3 |
282,865
|
304,515
|
344,983
|
318,498
|
370,636
|
386,994
|
359,448
|
378,361
|
Cash Flow per Share
3 |
77,739
|
64,338
|
63,034
|
29,665
|
44,957
|
32,221
|
36,251
|
38,469
|
Capex
1 |
326
|
506
|
322
|
157
|
152
|
179
|
193
|
206
|
Capex / Sales
|
4.24%
|
6.45%
|
3.98%
|
2.19%
|
2.24%
|
2.51%
|
2.62%
|
2.71%
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/27/22
|
1/31/23
|
1/17/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
402,500
KRW Average target price
424,826
KRW Spread / Average Target +5.55% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.38% | 4.55B | | +13.18% | 394B | | +15.34% | 140B | | -2.27% | 70.2B | | -15.77% | 44.3B | | -12.26% | 36.67B | | +5.64% | 35.05B | | +12.12% | 18.72B | | +26.13% | 16.51B | | +7.73% | 12.27B |
Other Personal Products
|