End-of-day quote
Korea S.E.
06:00:00 2024-04-28 pm EDT
|
5-day change
|
1st Jan Change
|
130,000
KRW
|
+1.56%
|
|
+0.70%
|
-0.99%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,928,115
|
2,340,765
|
2,513,515
|
3,636,391
|
2,268,209
|
2,245,752
|
-
|
-
|
Enterprise Value (EV)
2 |
2,843
|
2,764
|
2,168
|
3,231
|
1,906
|
1,647
|
1,497
|
1,325
|
P/E ratio
|
19.3
x
|
19.1
x
|
17
x
|
18.8
x
|
11.6
x
|
11
x
|
9.81
x
|
9.2
x
|
Yield
|
1.59%
|
1.77%
|
2.06%
|
1.95%
|
3.12%
|
3.28%
|
3.5%
|
3.77%
|
Capitalization / Revenue
|
0.49
x
|
0.38
x
|
0.37
x
|
0.48
x
|
0.28
x
|
0.26
x
|
0.24
x
|
0.23
x
|
EV / Revenue
|
0.48
x
|
0.45
x
|
0.32
x
|
0.42
x
|
0.23
x
|
0.19
x
|
0.16
x
|
0.14
x
|
EV / EBITDA
|
8.5
x
|
5.37
x
|
3.73
x
|
4.75
x
|
2.61
x
|
2.31
x
|
2.05
x
|
1.84
x
|
EV / FCF
|
7.77
x
|
8.27
x
|
5.77
x
|
7.92
x
|
4.32
x
|
5.03
x
|
4.29
x
|
3.29
x
|
FCF Yield
|
12.9%
|
12.1%
|
17.3%
|
12.6%
|
23.1%
|
19.9%
|
23.3%
|
30.4%
|
Price to Book
|
4.7
x
|
3.36
x
|
3.11
x
|
3.78
x
|
2.11
x
|
1.85
x
|
1.66
x
|
1.51
x
|
Nbr of stocks (in thousands)
|
17,275
|
17,275
|
17,275
|
17,275
|
17,275
|
17,275
|
-
|
-
|
Reference price
3 |
169,500
|
135,500
|
145,500
|
210,500
|
131,300
|
130,000
|
130,000
|
130,000
|
Announcement Date
|
2/11/20
|
2/9/21
|
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 |
5,946
|
6,181
|
6,781
|
7,616
|
8,195
|
8,772
|
9,349
|
9,817
|
EBITDA
1 |
334.3
|
514.9
|
581.8
|
680.3
|
730.7
|
713.8
|
729
|
721.3
|
EBIT
1 |
196.6
|
162.2
|
199.4
|
259.3
|
253.2
|
272.6
|
303.8
|
328.2
|
Operating Margin
|
3.31%
|
2.62%
|
2.94%
|
3.41%
|
3.09%
|
3.11%
|
3.25%
|
3.34%
|
Earnings before Tax (EBT)
1 |
201.1
|
163.1
|
192.5
|
261
|
248.4
|
270.2
|
303.2
|
324.1
|
Net income
1 |
151.4
|
122.7
|
147.6
|
198.8
|
195.8
|
205.2
|
229.8
|
243.8
|
Net margin
|
2.55%
|
1.99%
|
2.18%
|
2.61%
|
2.39%
|
2.34%
|
2.46%
|
2.48%
|
EPS
2 |
8,763
|
7,103
|
8,547
|
11,203
|
11,337
|
11,831
|
13,250
|
14,133
|
Free Cash Flow
3 |
365,823
|
334,325
|
376,020
|
407,843
|
440,921
|
327,449
|
348,928
|
402,461
|
FCF margin
|
6,152.33%
|
5,408.68%
|
5,545.07%
|
5,355.25%
|
5,380.49%
|
3,732.92%
|
3,732.45%
|
4,099.62%
|
FCF Conversion (EBITDA)
|
109,426%
|
64,928.32%
|
64,630.32%
|
59,949.24%
|
60,339.43%
|
45,871.25%
|
47,865.94%
|
55,800.49%
|
FCF Conversion (Net income)
|
241,627.13%
|
272,448.49%
|
254,682.38%
|
205,168.57%
|
225,189.28%
|
159,559.79%
|
151,865.96%
|
165,047.15%
|
Dividend per Share
2 |
2,700
|
2,400
|
3,000
|
4,100
|
4,100
|
4,269
|
4,556
|
4,905
|
Announcement Date
|
2/11/20
|
2/9/21
|
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 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
1,836
|
1,743
|
1,692
|
1,919
|
2,056
|
1,949
|
1,850
|
2,098
|
2,207
|
2,040
|
1,971
|
2,244
|
2,363
|
2,180
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
175.5
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
69.5
|
49.6
|
37.8
|
70.8
|
91.5
|
59.2
|
37
|
78.1
|
87
|
51.1
|
38.58
|
81.64
|
93.91
|
56.29
|
-
|
Operating Margin
|
3.78%
|
2.85%
|
2.23%
|
3.69%
|
4.45%
|
3.04%
|
2%
|
3.72%
|
3.94%
|
2.5%
|
1.96%
|
3.64%
|
3.98%
|
2.58%
|
-
|
Earnings before Tax (EBT)
1 |
64.2
|
46.3
|
34.5
|
74.9
|
90.8
|
60.8
|
36.1
|
75
|
89.4
|
47.9
|
35.57
|
80.47
|
92.56
|
55.36
|
-
|
Net income
1 |
49.3
|
35.6
|
26
|
57.4
|
69.3
|
46.1
|
27.7
|
59.5
|
70
|
38.6
|
27.16
|
60.74
|
70.33
|
40.34
|
-
|
Net margin
|
2.68%
|
2.04%
|
1.54%
|
2.99%
|
3.37%
|
2.36%
|
1.5%
|
2.84%
|
3.17%
|
1.89%
|
1.38%
|
2.71%
|
2.98%
|
1.85%
|
-
|
EPS
2 |
2,854
|
2,065
|
1,504
|
3,322
|
4,010
|
2,366
|
-
|
3,444
|
4,054
|
2,234
|
1,593
|
3,505
|
4,066
|
2,248
|
1,955
|
Dividend per Share
2 |
-
|
3,000
|
-
|
-
|
-
|
4,100
|
-
|
-
|
-
|
4,100
|
-
|
-
|
-
|
4,075
|
-
|
Announcement Date
|
11/4/21
|
2/10/22
|
5/9/22
|
8/4/22
|
11/3/22
|
2/9/23
|
5/2/23
|
8/3/23
|
11/2/23
|
2/7/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
423
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
85
|
-
|
345
|
405
|
362
|
599
|
749
|
920
|
Leverage (Debt/EBITDA)
|
-
|
0.8215
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
365,823
|
334,325
|
376,020
|
407,843
|
440,921
|
327,449
|
348,928
|
402,461
|
ROE (net income / shareholders' equity)
|
26.5%
|
18.6%
|
19.6%
|
22.4%
|
19.2%
|
18%
|
17.8%
|
17.4%
|
ROA (Net income/ Total Assets)
|
8.28%
|
5.4%
|
5.94%
|
6.98%
|
6.35%
|
6.25%
|
6.5%
|
6.81%
|
Assets
1 |
1,828
|
2,272
|
2,484
|
2,846
|
3,082
|
3,281
|
3,537
|
3,580
|
Book Value Per Share
3 |
36,040
|
40,337
|
46,849
|
55,724
|
62,133
|
70,175
|
78,194
|
85,960
|
Cash Flow per Share
3 |
30,843
|
29,369
|
31,152
|
36,493
|
37,458
|
38,074
|
38,484
|
38,708
|
Capex
1 |
167
|
173
|
162
|
223
|
206
|
235
|
299
|
240
|
Capex / Sales
|
2.81%
|
2.8%
|
2.39%
|
2.92%
|
2.52%
|
2.68%
|
3.2%
|
2.45%
|
Announcement Date
|
2/11/20
|
2/9/21
|
2/10/22
|
2/9/23
|
2/7/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
130,000
KRW Average target price
176,238
KRW Spread / Average Target +35.57% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.99% | 1.61B | | -7.21% | 38.45B | | +9.83% | 35.53B | | +9.36% | 33.86B | | +11.12% | 20.2B | | +0.99% | 14.29B | | -15.41% | 12.77B | | -.--% | 11.82B | | -4.07% | 11.75B | | -15.52% | 9.33B |
Supermarkets & Convenience Stores
|