|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
614 618 | 635 850 | 549 305 | 615 827 | 990 432 | 547 346 | 547 346 | - |
Enterprise Value (EV)2 |
806 | 659 | 979 | 1 472 | 1 810 | 1 310 | 1 250 | 1 221 |
P/E ratio |
95,8x | 29,3x | 488x | -4,44x | -17,6x | -11,7x | 32,9x | 18,5x |
Yield |
- | - | - | - | - | - | - | - |
Capitalization / Revenue |
1,47x | 1,24x | 0,99x | 1,69x | 1,38x | 0,66x | 0,56x | 0,51x |
EV / Revenue |
1,92x | 1,29x | 1,76x | 4,04x | 2,52x | 1,58x | 1,27x | 1,13x |
EV / EBITDA |
13,6x | 8,56x | 7,91x | 31,6x | 17,0x | 12,7x | 6,83x | 5,71x |
Enterprise Value (EV) / FCF |
-0,02x | -0,16x | -0,03x | -0,47x | -0,01x | 15,9x | 6,78x | 8,55x |
FCF Yield |
-4 513% | -607% | -3 079% | -212% | -7 598% | 6,30% | 14,8% | 11,7% |
Price to Book |
3,88x | 1,61x | 1,72x | 3,09x | 5,27x | 3,80x | 3,29x | 2,62x |
Nbr of stocks (in thousands) |
11 257 | 14 257 | 14 249 | 16 227 | 18 140 | 19 105 | 19 105 | - |
Reference price (KRW) |
54 600 | 44 600 | 38 550 | 37 950 | 54 600 | 28 650 | 28 650 | 28 650 |
Announcement Date |
02/13/2018 | 02/28/2019 | 02/11/2020 | 02/04/2021 | 02/11/2022 | - | - | - |
1 KRW in Million 2 KRW in Billions |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
419 | 511 | 556 | 364 | 717 | 831 | 985 | 1 078 |
EBITDA1 |
59,2 | 77,0 | 124 | 46,6 | 107 | 103 | 183 | 214 |
Operating profit (EBIT)1 |
35,0 | 35,1 | 36,1 | -53,5 | -62,1 | -53,9 | 27,1 | 50,0 |
Operating Margin |
8,33% | 6,86% | 6,49% | -14,7% | -8,66% | -6,49% | 2,75% | 4,63% |
Pre-Tax Profit (EBT)1 |
22,8 | 33,6 | 20,6 | -162 | -35,7 | -33,9 | 28,0 | 51,7 |
Net income1 |
11,4 | 18,4 | 6,27 | -154 | -68,5 | -35,3 | 15,0 | 26,8 |
Net margin |
2,73% | 3,61% | 1,13% | -42,3% | -9,56% | -4,25% | 1,52% | 2,49% |
EPS2 |
570 | 1 520 | 79,0 | -8 538 | -3 103 | -2 451 | 872 | 1 547 |
Free Cash Flow3 |
-36 366 | -4 005 | -30 133 | -3 116 | -137 501 | 82 440 | 184 440 | 142 800 |
FCF margin |
-8 672% | -783% | -5 424% | -855% | -19 173% | 9 920% | 18 730% | 13 242% |
FCF Conversion |
-61 410% | -5 203% | -24 348% | -6 681% | -128 995% | 80 228% | 100 780% | 66 725% |
Dividend per Share |
- | - | - | - | - | - | - | - |
Announcement Date |
02/13/2018 | 02/28/2019 | 02/11/2020 | 02/04/2021 | 02/11/2022 | - | - | - |
1 KRW in Billions 2 KRW 3 KRW in Million |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2020 Q2 |
2020 Q3 |
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 Q3 |
2021 Q4 |
2022 Q1 |
2022 Q2 |
2022 Q3 |
2022 Q4 |
2023 Q1 |
2023 Q2 |
2023 Q3 |
2023 Q4 |
Net sales1 |
76,3 | 104 | 91,8 | 133 | 141 | 196 | 260 | 136 | 266 | 205 | 225 | 191 | 286 | 274 | 235 |
EBITDA |
16,3 | 14,6 | - | - | 27,3 | 2,82 | - | - | - | - | - | - | - | - | - |
Operating profit (EBIT)1 |
-14,2 | -7,84 | -15,8 | -3,43 | -20,9 | -30,1 | -7,49 | -31,8 | -1,29 | -14,0 | -7,00 | -1,87 | 12,3 | 11,3 | 3,10 |
Operating Margin |
-18,7% | -7,55% | -17,2% | -2,57% | -14,8% | -15,4% | -2,88% | -23,5% | -0,49% | -6,85% | -3,11% | -0,98% | 4,30% | 4,13% | 1,32% |
Pre-Tax Profit (EBT)1 |
-32,5 | -12,0 | -99,4 | -8,10 | -30,3 | -21,4 | 22,8 | -6,10 | -7,84 | -9,26 | -14,7 | -6,10 | - | - | - |
Net income1 |
-21,4 | -7,74 | -83,5 | -8,45 | -28,8 | -20,1 | -8,71 | -13,1 | -8,05 | -5,11 | -6,43 | -1,35 | - | - | - |
Net margin |
-28,0% | -7,45% | -90,9% | -6,33% | -20,4% | -10,3% | -3,34% | -9,67% | -3,03% | -2,50% | -2,86% | -0,71% | - | - | - |
EPS |
- | - | - | - | -1 757 | - | - | - | - | - | - | - | - | - | - |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
08/07/2020 | 11/05/2020 | 02/04/2021 | 05/06/2021 | 08/06/2021 | 11/05/2021 | 02/11/2022 | 05/06/2022 | 08/09/2022 | 11/03/2022 | - | - | - | - | - |
1 KRW in Billions |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
191 | 23,5 | 430 | 857 | 819 | 762 | 703 | 674 |
Net Cash position1 |
- | - | - | - | - | - | - | - |
Leverage (Debt / EBITDA) |
3,23x | 0,31x | 3,47x | 18,4x | 7,69x | 7,42x | 3,84x | 3,15x |
Free Cash Flow2 |
-36 366 | -4 005 | -30 133 | -3 116 | -137 501 | 82 440 | 184 440 | 142 800 |
ROE (Net Profit / Equities) |
6,36% | 7,45% | 3,73% | -45,0% | -15,9% | -21,2% | 9,64% | 15,1% |
Shareholders' equity1 |
180 | 248 | 168 | 342 | 432 | 167 | 156 | 178 |
ROA (Net Profit / Asset) |
1,89% | 2,49% | 1,63% | -11,7% | -2,82% | -2,03% | 1,20% | 2,18% |
Assets1 |
606 | 741 | 386 | 1 319 | 2 428 | 1 741 | 1 250 | 1 233 |
Book Value Per Share3 |
14 073 | 27 730 | 22 367 | 12 279 | 10 362 | 7 532 | 8 719 | 10 922 |
Cash Flow per Share3 |
-312 | 2 042 | 2 793 | 2 472 | -7 230 | -1 026 | 3 825 | 5 403 |
Capex1 |
32,9 | 28,8 | 69,9 | 42,2 | 15,1 | 42,0 | 47,1 | 47,3 |
Capex / Sales |
7,84% | 5,64% | 12,6% | 11,6% | 2,11% | 5,05% | 4,79% | 4,38% |
Announcement Date |
02/13/2018 | 02/28/2019 | 02/11/2020 | 02/04/2021 | 02/11/2022 | - | - | - |
1 KRW in Billions 2 KRW in Million 3 KRW |
|
| |
|
Capitalization (KRW) |
547 345 558 050 |
Capitalization (USD) |
445 090 473 |
Net sales (KRW) |
717 147 400 000 |
Net sales (USD) |
583 169 938 |
Number of employees |
817 |
Sales / Employee (KRW) |
877 781 395 |
Sales / Employee (USD) |
713 794 |
Free-Float |
56,9% |
Free-Float capitalization (KRW) |
311 666 739 401 |
Free-Float capitalization (USD) |
253 441 166 |
Avg. Exchange 20 sessions (KRW) |
5 943 213 300 |
Avg. Exchange 20 sessions (USD) |
4 832 902 |
Average Daily Capital Traded |
1% |
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
|