End-of-day quote
Korea S.E.
06:00:00 2024-05-30 pm EDT
|
5-day change
|
1st Jan Change
|
160,200
KRW
|
-0.37%
|
|
+3.56%
|
+22.76%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
695,200
|
660,935
|
1,495,093
|
2,009,440
|
2,844,164
|
3,491,456
|
-
|
-
|
Enterprise Value (EV)
2 |
1,348
|
1,259
|
1,952
|
2,103
|
2,630
|
3,332
|
3,068
|
2,883
|
P/E ratio
|
218
x
|
11.4
x
|
14.2
x
|
16.3
x
|
16.3
x
|
17.4
x
|
14.1
x
|
11.9
x
|
Yield
|
1.9%
|
1.99%
|
1.75%
|
1.63%
|
1.49%
|
1.28%
|
1.44%
|
1.65%
|
Capitalization / Revenue
|
0.48
x
|
0.41
x
|
0.82
x
|
0.9
x
|
1.23
x
|
1.14
x
|
1.02
x
|
0.9
x
|
EV / Revenue
|
0.93
x
|
0.79
x
|
1.07
x
|
0.95
x
|
1.14
x
|
1.09
x
|
0.9
x
|
0.74
x
|
EV / EBITDA
|
18.6
x
|
10.9
x
|
12.6
x
|
9.03
x
|
10.3
x
|
10.6
x
|
8.21
x
|
6.31
x
|
EV / FCF
|
11.6
x
|
10.7
x
|
18.9
x
|
5.12
x
|
6.45
x
|
21.6
x
|
10.7
x
|
9.41
x
|
FCF Yield
|
8.6%
|
9.32%
|
5.28%
|
19.5%
|
15.5%
|
4.64%
|
9.36%
|
10.6%
|
Price to Book
|
1.1
x
|
0.99
x
|
1.98
x
|
2.17
x
|
2.73
x
|
2.92
x
|
2.47
x
|
2.12
x
|
Nbr of stocks (in thousands)
|
22,000
|
21,670
|
21,794
|
21,794
|
21,794
|
21,794
|
-
|
-
|
Reference price
3 |
31,600
|
30,500
|
68,600
|
92,200
|
130,500
|
160,200
|
160,200
|
160,200
|
Announcement Date
|
2/11/20
|
2/4/21
|
2/10/22
|
2/9/23
|
1/24/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,453
|
1,600
|
1,822
|
2,221
|
2,309
|
3,069
|
3,424
|
3,884
|
EBITDA
1 |
72.42
|
115.3
|
154.3
|
232.8
|
255.2
|
313.8
|
373.5
|
456.6
|
EBIT
1 |
18.11
|
63.74
|
97.2
|
179.1
|
186.4
|
238.1
|
298.4
|
376.3
|
Operating Margin
|
1.25%
|
3.98%
|
5.33%
|
8.07%
|
8.07%
|
7.76%
|
8.71%
|
9.69%
|
Earnings before Tax (EBT)
1 |
13.76
|
38.89
|
129.1
|
157.8
|
185
|
236.5
|
294.1
|
363.1
|
Net income
1 |
3.185
|
57.88
|
105.1
|
122.9
|
175
|
202.8
|
249.2
|
297.2
|
Net margin
|
0.22%
|
3.62%
|
5.77%
|
5.54%
|
7.58%
|
6.61%
|
7.28%
|
7.65%
|
EPS
2 |
145.0
|
2,664
|
4,829
|
5,641
|
8,028
|
9,228
|
11,338
|
13,516
|
Free Cash Flow
3 |
115,960
|
117,402
|
103,006
|
410,628
|
407,874
|
154,489
|
287,236
|
306,533
|
FCF margin
|
7,982.65%
|
7,336.04%
|
5,652.84%
|
18,490.51%
|
17,667.8%
|
5,033.12%
|
8,388.66%
|
7,892.57%
|
FCF Conversion (EBITDA)
|
160,119.31%
|
101,782.99%
|
66,736.53%
|
176,402.23%
|
159,822.19%
|
49,228.76%
|
76,912.32%
|
67,131.66%
|
FCF Conversion (Net income)
|
3,640,454.15%
|
202,830.89%
|
98,048.59%
|
334,007.05%
|
233,121.13%
|
76,181.08%
|
115,248.94%
|
103,156.44%
|
Dividend per Share
2 |
600.0
|
608.0
|
1,200
|
1,500
|
1,950
|
2,046
|
2,312
|
2,638
|
Announcement Date
|
2/11/20
|
2/4/21
|
2/10/22
|
2/9/23
|
1/24/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
573
|
427.2
|
490.3
|
695.5
|
607.8
|
546.8
|
545.8
|
536
|
680
|
763.5
|
682.3
|
747.9
|
872.9
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
20.12
|
50.48
|
47.17
|
58.34
|
23.12
|
68.18
|
40.22
|
41.06
|
36.9
|
67
|
54.08
|
64.07
|
62.27
|
Operating Margin
|
3.51%
|
11.82%
|
9.62%
|
8.39%
|
3.8%
|
12.47%
|
7.37%
|
7.66%
|
5.43%
|
8.78%
|
7.93%
|
8.57%
|
7.13%
|
Earnings before Tax (EBT)
1 |
22.48
|
52.42
|
56.07
|
98.12
|
-48.83
|
76.35
|
39.56
|
42.39
|
26.7
|
69.4
|
50.72
|
63.28
|
62.46
|
Net income
1 |
22.04
|
41.73
|
44.16
|
75.5
|
-38.46
|
59.71
|
31.61
|
33.86
|
49.8
|
60.6
|
43.41
|
49.78
|
51.23
|
Net margin
|
3.85%
|
9.77%
|
9.01%
|
10.86%
|
-6.33%
|
10.92%
|
5.79%
|
6.32%
|
7.32%
|
7.94%
|
6.36%
|
6.66%
|
5.87%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/10/22
|
4/27/22
|
8/8/22
|
10/28/22
|
2/9/23
|
4/27/23
|
7/27/23
|
10/26/23
|
1/24/24
|
4/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
653
|
599
|
457
|
93.3
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
214
|
159
|
424
|
608
|
Leverage (Debt/EBITDA)
|
9.018
x
|
5.189
x
|
2.958
x
|
0.4006
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
115,960
|
117,402
|
103,006
|
410,628
|
407,874
|
154,489
|
287,236
|
306,533
|
ROE (net income / shareholders' equity)
|
0.5%
|
8.86%
|
14.6%
|
14.5%
|
14.7%
|
17.3%
|
18.9%
|
20%
|
ROA (Net income/ Total Assets)
|
0.14%
|
2.36%
|
4.06%
|
4.4%
|
5.12%
|
4.88%
|
6.05%
|
6.19%
|
Assets
1 |
2,320
|
2,457
|
2,586
|
2,795
|
3,414
|
4,157
|
4,120
|
4,801
|
Book Value Per Share
3 |
28,817
|
30,953
|
34,696
|
42,508
|
47,835
|
54,873
|
64,745
|
75,711
|
Cash Flow per Share
3 |
6,863
|
8,842
|
6,216
|
20,946
|
21,441
|
13,574
|
16,279
|
20,164
|
Capex
1 |
35
|
31.9
|
32.2
|
45.9
|
59.4
|
67.4
|
61.5
|
70.4
|
Capex / Sales
|
2.41%
|
2%
|
1.77%
|
2.07%
|
2.57%
|
2.2%
|
1.8%
|
1.81%
|
Announcement Date
|
2/11/20
|
2/4/21
|
2/10/22
|
2/9/23
|
1/24/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
160,200
KRW Average target price
190,263
KRW Spread / Average Target +18.77% Consensus |
1st Jan change
|
Capi.
|
---|
| +22.76% | 2.52B | | +28.13% | 143B | | +15.44% | 82.11B | | -3.71% | 66.71B | | +25.35% | 53.3B | | +51.28% | 48.25B | | +6.75% | 42.65B | | +77.38% | 39.86B | | +60.84% | 25.93B | | +83.90% | 24.85B |
Other Aerospace & Defense
|