End-of-day quote
Korea S.E.
06:00:00 2024-05-13 pm EDT
|
5-day change
|
1st Jan Change
|
36,850
KRW
|
+1.80%
|
|
+8.06%
|
+19.64%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
364,601
|
295,875
|
308,285
|
283,661
|
539,306
|
645,241
|
-
|
-
|
Enterprise Value (EV)
2 |
338.9
|
265
|
294.5
|
283.7
|
539.3
|
485.1
|
491.8
|
421.4
|
P/E ratio
|
124
x
|
48.8
x
|
36.2
x
|
27.7
x
|
19.7
x
|
17.2
x
|
14.6
x
|
12.2
x
|
Yield
|
1%
|
1.24%
|
0.55%
|
0.93%
|
-
|
1.19%
|
1.42%
|
1.6%
|
Capitalization / Revenue
|
1.46
x
|
1.36
x
|
1.32
x
|
1.04
x
|
1.63
x
|
1.6
x
|
1.4
x
|
1.27
x
|
EV / Revenue
|
1.35
x
|
1.21
x
|
1.27
x
|
1.04
x
|
1.63
x
|
1.2
x
|
1.07
x
|
0.83
x
|
EV / EBITDA
|
10.9
x
|
15
x
|
15.2
x
|
-
|
14.8
x
|
9.54
x
|
8.27
x
|
6.25
x
|
EV / FCF
|
12.1
x
|
24.2
x
|
6.03
x
|
-259
x
|
-
|
14.1
x
|
12.6
x
|
7.96
x
|
FCF Yield
|
8.26%
|
4.14%
|
16.6%
|
-0.39%
|
-
|
7.12%
|
7.93%
|
12.6%
|
Price to Book
|
2.51
x
|
1.93
x
|
1.83
x
|
1.48
x
|
-
|
2.65
x
|
2.31
x
|
2.06
x
|
Nbr of stocks (in thousands)
|
16,611
|
16,622
|
16,892
|
17,510
|
17,510
|
17,510
|
-
|
-
|
Reference price
3 |
21,950
|
17,800
|
18,250
|
16,200
|
30,800
|
36,850
|
36,850
|
36,850
|
Announcement Date
|
3/12/20
|
2/10/21
|
2/16/22
|
2/23/23
|
2/15/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
250.4
|
218.2
|
232.7
|
272.5
|
330.6
|
403.9
|
459.7
|
509.3
|
EBITDA
1 |
31.06
|
17.71
|
19.43
|
-
|
36.37
|
50.85
|
59.47
|
67.38
|
EBIT
1 |
18.6
|
6.33
|
13.88
|
17.88
|
33.81
|
46.85
|
55.67
|
64.22
|
Operating Margin
|
7.43%
|
2.9%
|
5.97%
|
6.56%
|
10.23%
|
11.6%
|
12.11%
|
12.61%
|
Earnings before Tax (EBT)
1 |
8.59
|
13.05
|
12.48
|
15.7
|
36.08
|
55.9
|
59.99
|
73
|
Net income
1 |
2.933
|
9.657
|
9.311
|
10.13
|
27.7
|
38.09
|
44.79
|
54.6
|
Net margin
|
1.17%
|
4.43%
|
4%
|
3.72%
|
8.38%
|
9.43%
|
9.74%
|
10.72%
|
EPS
2 |
177.0
|
365.0
|
504.0
|
584.0
|
1,560
|
2,143
|
2,524
|
3,015
|
Free Cash Flow
3 |
27,975
|
10,971
|
48,843
|
-1,097
|
-
|
34,525
|
39,000
|
52,950
|
FCF margin
|
11,172.76%
|
5,027.51%
|
20,985.83%
|
-402.61%
|
-
|
8,548.75%
|
8,483%
|
10,396.62%
|
FCF Conversion (EBITDA)
|
90,054.46%
|
61,937.93%
|
251,319.51%
|
-
|
-
|
67,895.77%
|
65,582.96%
|
78,589.98%
|
FCF Conversion (Net income)
|
953,823.42%
|
113,603.77%
|
524,566.39%
|
-
|
-
|
90,646.54%
|
87,081.35%
|
96,978.02%
|
Dividend per Share
2 |
220.0
|
220.0
|
100.0
|
150.0
|
-
|
437.9
|
524.8
|
591.2
|
Announcement Date
|
3/12/20
|
2/10/21
|
2/16/22
|
2/23/23
|
2/15/24
|
-
|
-
|
-
|
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 |
59.36
|
59.41
|
65.94
|
66.19
|
67.95
|
72.37
|
75.07
|
81
|
84.82
|
89.7
|
92.98
|
97.83
|
105.2
|
111.3
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12.24
|
8.51
|
9.9
|
14
|
15
|
EBIT
1 |
4.091
|
4.596
|
3.634
|
4.475
|
4.578
|
5.195
|
5.235
|
6.513
|
10.47
|
11.59
|
8.509
|
10.35
|
13.7
|
15.35
|
Operating Margin
|
6.89%
|
7.74%
|
5.51%
|
6.76%
|
6.74%
|
7.18%
|
6.97%
|
8.04%
|
12.35%
|
12.92%
|
9.15%
|
10.58%
|
13.02%
|
13.79%
|
Earnings before Tax (EBT)
1 |
8.84
|
-1.325
|
1.764
|
5.263
|
-
|
-
|
-
|
7.068
|
-
|
8.077
|
11.05
|
13
|
18
|
16
|
Net income
1 |
7.601
|
-1.545
|
0.7862
|
2.875
|
3.238
|
3.23
|
5.693
|
5.395
|
9.893
|
6.715
|
10.16
|
11
|
15
|
13
|
Net margin
|
12.8%
|
-2.6%
|
1.19%
|
4.34%
|
4.76%
|
4.46%
|
7.58%
|
6.66%
|
11.66%
|
7.49%
|
10.92%
|
11.24%
|
14.25%
|
11.68%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/28/21
|
2/16/22
|
5/13/22
|
8/5/22
|
11/14/22
|
2/23/23
|
5/9/23
|
8/7/23
|
11/8/23
|
2/15/24
|
5/10/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
25.7
|
30.9
|
13.8
|
-
|
-
|
160
|
153
|
224
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
27,975
|
10,971
|
48,843
|
-1,097
|
-
|
34,525
|
39,000
|
52,950
|
ROE (net income / shareholders' equity)
|
2.05%
|
6.47%
|
5.81%
|
-
|
-
|
16.9%
|
17%
|
17.9%
|
ROA (Net income/ Total Assets)
|
1.38%
|
4.28%
|
4.14%
|
-
|
-
|
13.1%
|
13.1%
|
14.3%
|
Assets
1 |
212.6
|
225.9
|
224.6
|
-
|
-
|
290.3
|
340.8
|
380.9
|
Book Value Per Share
3 |
8,747
|
9,200
|
9,979
|
10,969
|
-
|
13,902
|
15,967
|
17,908
|
Cash Flow per Share
3 |
2,439
|
668.0
|
2,936
|
-
|
-
|
2,184
|
2,566
|
2,345
|
Capex
1 |
12.4
|
0.91
|
3.11
|
29.3
|
-
|
6.5
|
11.5
|
4.67
|
Capex / Sales
|
4.97%
|
0.42%
|
1.34%
|
10.75%
|
-
|
1.61%
|
2.5%
|
0.92%
|
Announcement Date
|
3/12/20
|
2/10/21
|
2/16/22
|
2/23/23
|
2/15/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
36,850
KRW Average target price
43,333
KRW Spread / Average Target +17.59% Consensus |
1st Jan change
|
Capi.
|
---|
| +19.64% | 464M | | +1.39% | 263B | | +17.02% | 20.42B | | 0.00% | 18.35B | | +11.19% | 11.91B | | -11.84% | 9.69B | | +16.55% | 7.58B | | +13.64% | 6.1B | | -6.69% | 4.66B | | -3.17% | 3.61B |
Cosmetics & Perfumes
|