End-of-day quote
Korea S.E.
06:00:00 2024-05-15 pm EDT
|
5-day change
|
1st Jan Change
|
167,600
KRW
|
+1.82%
|
|
+5.54%
|
-3.40%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
270,268
|
627,367
|
1,050,843
|
786,169
|
1,200,685
|
1,161,095
|
-
|
-
|
Enterprise Value (EV)
2 |
260.1
|
605.7
|
1,031
|
756.2
|
1,201
|
1,103
|
1,072
|
1,054
|
P/E ratio
|
31.8
x
|
63.1
x
|
113
x
|
28.4
x
|
49
x
|
34.3
x
|
20.9
x
|
17.9
x
|
Yield
|
0.3%
|
0.19%
|
0.16%
|
0.35%
|
-
|
0.27%
|
0.32%
|
0.36%
|
Capitalization / Revenue
|
5.2
x
|
8.81
x
|
12.3
x
|
6.44
x
|
8.29
x
|
6.78
x
|
5.09
x
|
4.6
x
|
EV / Revenue
|
5
x
|
8.5
x
|
12.1
x
|
6.19
x
|
8.29
x
|
6.44
x
|
4.7
x
|
4.18
x
|
EV / EBITDA
|
25.3
x
|
33.7
x
|
49.4
x
|
20.8
x
|
37.2
x
|
24.6
x
|
14.8
x
|
11.7
x
|
EV / FCF
|
747
x
|
-289
x
|
125
x
|
31.9
x
|
-
|
57.5
x
|
24.2
x
|
28.1
x
|
FCF Yield
|
0.13%
|
-0.35%
|
0.8%
|
3.14%
|
-
|
1.74%
|
4.13%
|
3.56%
|
Price to Book
|
6.09
x
|
11.9
x
|
11.7
x
|
6.58
x
|
-
|
6.67
x
|
4.95
x
|
4.07
x
|
Nbr of stocks (in thousands)
|
6,665
|
6,639
|
6,868
|
6,902
|
6,920
|
6,928
|
-
|
-
|
Reference price
3 |
40,550
|
94,500
|
153,000
|
113,900
|
173,500
|
167,600
|
167,600
|
167,600
|
Announcement Date
|
2/28/20
|
2/10/21
|
2/8/22
|
1/30/23
|
3/20/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
51.97
|
71.22
|
85.26
|
122.1
|
144.8
|
171.4
|
228
|
252.3
|
EBITDA
1 |
10.27
|
17.96
|
20.85
|
36.36
|
32.23
|
44.83
|
72.58
|
90.33
|
EBIT
1 |
8.036
|
14.98
|
17.54
|
31.19
|
27.56
|
37.4
|
64.51
|
80
|
Operating Margin
|
15.46%
|
21.04%
|
20.57%
|
25.54%
|
19.03%
|
21.82%
|
28.29%
|
31.7%
|
Earnings before Tax (EBT)
1 |
8.408
|
10.72
|
8.755
|
31.88
|
27.14
|
37.2
|
65.22
|
79.67
|
Net income
1 |
8.506
|
9.956
|
9.085
|
27.73
|
24.56
|
34.48
|
55.64
|
65
|
Net margin
|
16.37%
|
13.98%
|
10.66%
|
22.7%
|
16.96%
|
20.12%
|
24.4%
|
25.76%
|
EPS
2 |
1,277
|
1,498
|
1,353
|
4,005
|
3,542
|
4,887
|
8,018
|
9,382
|
Free Cash Flow
3 |
348.4
|
-2,093
|
8,262
|
23,720
|
-
|
19,200
|
44,250
|
37,500
|
FCF margin
|
670.3%
|
-2,938.55%
|
9,690.58%
|
19,421.04%
|
-
|
11,203.5%
|
19,403.64%
|
14,861.29%
|
FCF Conversion (EBITDA)
|
3,392.58%
|
-
|
39,631.17%
|
65,232.98%
|
-
|
42,825.28%
|
60,971.41%
|
41,512.92%
|
FCF Conversion (Net income)
|
4,095.55%
|
-
|
90,941.11%
|
85,541.92%
|
-
|
55,679.08%
|
79,532.69%
|
57,692.31%
|
Dividend per Share
2 |
120.0
|
180.0
|
250.0
|
400.0
|
-
|
449.6
|
530.1
|
601.9
|
Announcement Date
|
2/28/20
|
2/10/21
|
2/8/22
|
1/30/23
|
3/20/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
21.32
|
36.11
|
17.82
|
16.53
|
35.7
|
50.83
|
27.49
|
39.44
|
32.4
|
45.47
|
25.66
|
40.6
|
47.27
|
57.93
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
4.666
|
12.38
|
0.594
|
-
|
13.85
|
16.97
|
2.184
|
10.1
|
5.47
|
9.802
|
0.51
|
9.22
|
12.16
|
15.4
|
Operating Margin
|
21.89%
|
34.29%
|
3.33%
|
-
|
38.78%
|
33.38%
|
7.94%
|
25.62%
|
16.88%
|
21.56%
|
1.99%
|
22.71%
|
25.73%
|
26.58%
|
Earnings before Tax (EBT)
1 |
10.52
|
4.443
|
0.3383
|
-
|
17.21
|
12.67
|
2.691
|
9.306
|
6.467
|
8.679
|
2.792
|
8.5
|
12.95
|
15.95
|
Net income
1 |
9.302
|
4.527
|
0.3397
|
-
|
17.22
|
7.399
|
2.632
|
7.624
|
6.316
|
7.991
|
2.727
|
7
|
10.75
|
12.9
|
Net margin
|
43.63%
|
12.54%
|
1.91%
|
-
|
48.24%
|
14.56%
|
9.57%
|
19.33%
|
19.49%
|
17.57%
|
10.62%
|
17.24%
|
22.74%
|
22.27%
|
EPS
|
-
|
-
|
-
|
396.0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/22/21
|
2/8/22
|
5/4/22
|
8/16/22
|
10/19/22
|
1/30/23
|
5/12/23
|
8/9/23
|
11/3/23
|
3/20/24
|
5/3/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
10.2
|
21.7
|
20.3
|
30
|
-
|
57.6
|
88.7
|
107
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
348
|
-2,093
|
8,262
|
23,720
|
-
|
19,200
|
44,250
|
37,500
|
ROE (net income / shareholders' equity)
|
20.9%
|
20.9%
|
10.5%
|
25.5%
|
-
|
21.4%
|
25.3%
|
25.5%
|
ROA (Net income/ Total Assets)
|
15.8%
|
12.4%
|
6.45%
|
18.6%
|
-
|
15.8%
|
20.1%
|
20.3%
|
Assets
1 |
53.69
|
79.98
|
140.7
|
149.1
|
-
|
218.5
|
276.3
|
320.7
|
Book Value Per Share
3 |
6,656
|
7,960
|
13,125
|
17,308
|
-
|
25,117
|
33,838
|
41,143
|
Cash Flow per Share
3 |
-
|
1,878
|
1,606
|
3,983
|
-
|
6,323
|
7,775
|
9,356
|
Capex
1 |
1.21
|
14.6
|
2.53
|
3.86
|
-
|
20.8
|
18.4
|
30
|
Capex / Sales
|
2.32%
|
20.45%
|
2.97%
|
3.16%
|
-
|
12.11%
|
8.06%
|
11.89%
|
Announcement Date
|
2/28/20
|
2/10/21
|
2/8/22
|
1/30/23
|
3/20/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
167,600
KRW Average target price
214,286
KRW Spread / Average Target +27.86% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.40% | 843M | | +11.54% | 8.25B | | -0.06% | 4.83B | | -5.31% | 2.99B | | +6.56% | 2.19B | | -28.59% | 1.1B | | +12.83% | 1.05B | | -24.67% | 742M | | -57.55% | 690M | | -24.18% | 689M |
Scientific & Precision Equipment
|