End-of-day quote
Korea S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
181,500
KRW
|
-0.66%
|
|
-0.49%
|
-18.97%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
27,126,014
|
42,519,203
|
56,422,552
|
26,619,594
|
33,732,281
|
27,634,143
|
-
|
-
|
Enterprise Value (EV)
2 |
24,457
|
41,355
|
50,954
|
24,388
|
33,526
|
25,859
|
25,160
|
23,266
|
P/E ratio
|
46.6
x
|
42.8
x
|
3.45
x
|
34.4
x
|
34.1
x
|
20.8
x
|
18
x
|
16.6
x
|
Yield
|
0.2%
|
0.14%
|
0.14%
|
0.51%
|
0.19%
|
0.58%
|
0.65%
|
0.66%
|
Capitalization / Revenue
|
4.11
x
|
8.02
x
|
8.28
x
|
3.24
x
|
3.49
x
|
2.58
x
|
2.34
x
|
2.18
x
|
EV / Revenue
|
3.71
x
|
7.8
x
|
7.47
x
|
2.97
x
|
3.47
x
|
2.42
x
|
2.13
x
|
1.84
x
|
EV / EBITDA
|
23.3
x
|
26.4
x
|
29
x
|
13.1
x
|
16.2
x
|
10.9
x
|
9.62
x
|
8.06
x
|
EV / FCF
|
26.6
x
|
78.5
x
|
81.4
x
|
32.4
x
|
24.6
x
|
16.4
x
|
13.3
x
|
13
x
|
FCF Yield
|
3.77%
|
1.27%
|
1.23%
|
3.09%
|
4.06%
|
6.1%
|
7.5%
|
7.68%
|
Price to Book
|
4.68
x
|
5.82
x
|
2.41
x
|
1.17
x
|
1.68
x
|
1.17
x
|
1.11
x
|
1.05
x
|
Nbr of stocks (in thousands)
|
145,448
|
145,365
|
149,069
|
149,970
|
150,591
|
152,254
|
-
|
-
|
Reference price
3 |
186,500
|
292,500
|
378,500
|
177,500
|
224,000
|
181,500
|
181,500
|
181,500
|
Announcement Date
|
1/30/20
|
1/28/21
|
1/26/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,593
|
5,304
|
6,818
|
8,220
|
9,671
|
10,703
|
11,796
|
12,666
|
EBITDA
1 |
1,048
|
1,567
|
1,759
|
1,866
|
2,071
|
2,363
|
2,615
|
2,887
|
EBIT
1 |
710.1
|
1,215
|
1,325
|
1,305
|
1,489
|
1,725
|
1,954
|
2,163
|
Operating Margin
|
10.77%
|
22.91%
|
19.44%
|
15.87%
|
15.4%
|
16.12%
|
16.57%
|
17.08%
|
Earnings before Tax (EBT)
1 |
866.7
|
1,509
|
2,040
|
1,056
|
1,486
|
1,966
|
2,266
|
2,530
|
Net income
1 |
583.1
|
1,100
|
1,430
|
752.3
|
1,013
|
1,390
|
1,602
|
1,754
|
Net margin
|
8.84%
|
20.74%
|
20.97%
|
9.15%
|
10.47%
|
12.99%
|
13.58%
|
13.85%
|
EPS
2 |
4,006
|
6,839
|
109,860
|
5,161
|
6,576
|
8,743
|
10,104
|
10,959
|
Free Cash Flow
3 |
920,935
|
526,500
|
625,963
|
752,657
|
1,361,610
|
1,576,494
|
1,887,207
|
1,787,167
|
FCF margin
|
13,967.53%
|
9,926.2%
|
9,181.62%
|
9,156.32%
|
14,079.89%
|
14,729.3%
|
15,998.8%
|
14,110.04%
|
FCF Conversion (EBITDA)
|
87,852.4%
|
33,594.95%
|
35,587.42%
|
40,344.54%
|
65,741.41%
|
66,705.17%
|
72,160.3%
|
61,894.72%
|
FCF Conversion (Net income)
|
157,950.75%
|
47,856.46%
|
43,779.19%
|
100,047.44%
|
134,466.68%
|
113,425.46%
|
117,828.75%
|
101,876.4%
|
Dividend per Share
2 |
376.0
|
402.0
|
511.0
|
914.0
|
415.0
|
1,061
|
1,187
|
1,196
|
Announcement Date
|
1/30/20
|
1/28/21
|
1/26/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
1,727
|
1,928
|
1,845
|
2,046
|
2,057
|
2,272
|
2,280
|
2,408
|
2,445
|
2,537
|
2,495
|
2,638
|
2,697
|
2,823
|
2,809
|
EBITDA
1 |
-
|
-
|
-
|
-
|
593.7
|
-
|
-
|
445.5
|
-
|
-
|
382.7
|
448.3
|
453.8
|
1,092
|
-
|
EBIT
1 |
349.8
|
351.2
|
301.8
|
336.2
|
330.2
|
336.5
|
330.5
|
372.7
|
380.2
|
405.5
|
390.8
|
427.6
|
439.9
|
463.7
|
459
|
Operating Margin
|
20.25%
|
18.22%
|
16.36%
|
16.43%
|
16.05%
|
14.81%
|
14.49%
|
15.48%
|
15.55%
|
15.98%
|
15.67%
|
16.21%
|
16.31%
|
16.43%
|
16.34%
|
Earnings before Tax (EBT)
1 |
495
|
473.5
|
256.6
|
263.2
|
374.7
|
161.5
|
116.6
|
421.1
|
504.5
|
443.8
|
402.4
|
480.5
|
536
|
512.4
|
-
|
Net income
1 |
331.9
|
256.1
|
171.2
|
183.3
|
257
|
140.8
|
55.1
|
267.7
|
375.8
|
314.1
|
301.7
|
357
|
392.8
|
376.2
|
-
|
Net margin
|
19.21%
|
13.29%
|
9.28%
|
8.96%
|
12.49%
|
6.2%
|
2.42%
|
11.12%
|
15.37%
|
12.38%
|
12.09%
|
13.54%
|
14.56%
|
13.33%
|
-
|
EPS
2 |
-
|
-
|
1,118
|
1,198
|
1,689
|
1,156
|
320.0
|
1,735
|
2,462
|
2,057
|
1,587
|
2,560
|
2,555
|
2,135
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
415.0
|
-
|
415.0
|
-
|
-
|
-
|
800.0
|
-
|
Announcement Date
|
10/20/21
|
1/26/22
|
4/20/22
|
8/4/22
|
11/6/22
|
2/2/23
|
5/7/23
|
8/3/23
|
11/2/23
|
2/1/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
2,669
|
1,165
|
5,468
|
2,231
|
206
|
1,775
|
2,474
|
4,369
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
920,935
|
526,500
|
625,963
|
752,657
|
1,361,610
|
1,576,494
|
1,887,207
|
1,787,167
|
ROE (net income / shareholders' equity)
|
10.6%
|
11.3%
|
107%
|
2.8%
|
4.41%
|
5.66%
|
6.17%
|
6.51%
|
ROA (Net income/ Total Assets)
|
5.26%
|
5.71%
|
65%
|
2.25%
|
2.91%
|
3.74%
|
4.12%
|
4.28%
|
Assets
1 |
11,090
|
19,277
|
2,200
|
33,441
|
34,828
|
37,190
|
38,895
|
41,023
|
Book Value Per Share
3 |
39,889
|
50,278
|
156,900
|
151,646
|
133,212
|
154,505
|
162,943
|
172,042
|
Cash Flow per Share
3 |
9,323
|
9,877
|
9,199
|
9,662
|
13,273
|
15,120
|
15,790
|
19,345
|
Capex
1 |
490
|
646
|
754
|
701
|
641
|
779
|
763
|
813
|
Capex / Sales
|
7.43%
|
12.18%
|
11.06%
|
8.52%
|
6.62%
|
7.28%
|
6.47%
|
6.42%
|
Announcement Date
|
1/30/20
|
1/28/21
|
1/26/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
181,500
KRW Average target price
267,500
KRW Spread / Average Target +47.38% Consensus |
1st Jan change
|
Capi.
|
---|
| -18.97% | 20.08B | | -15.59% | 35.25B | | -24.19% | 18.05B | | -.--% | 6.85B | | -6.87% | 253M | | +11.36% | 109M | | -9.29% | 68.39M |
Search Engines
|