End-of-day quote
Korea S.E.
06:00:00 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
55,700
KRW
|
-2.45%
|
|
-0.36%
|
-2.62%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,720,725
|
5,274,794
|
5,398,138
|
4,056,313
|
4,150,646
|
4,041,801
|
-
|
-
|
Enterprise Value (EV)
2 |
7,528
|
5,868
|
6,168
|
5,076
|
4,151
|
4,970
|
4,861
|
4,668
|
P/E ratio
|
20.2
x
|
13
x
|
11.6
x
|
8.85
x
|
8.81
x
|
7.77
x
|
7.19
x
|
6.48
x
|
Yield
|
2.15%
|
1.65%
|
1.61%
|
2.24%
|
-
|
2.55%
|
2.71%
|
3.48%
|
Capitalization / Revenue
|
2.23
x
|
1.63
x
|
1.47
x
|
1.05
x
|
1.05
x
|
0.96
x
|
0.91
x
|
0.85
x
|
EV / Revenue
|
2.49
x
|
1.81
x
|
1.68
x
|
1.32
x
|
1.05
x
|
1.19
x
|
1.09
x
|
0.99
x
|
EV / EBITDA
|
10.2
x
|
5.1
x
|
5.3
x
|
4.38
x
|
3.55
x
|
4.11
x
|
3.86
x
|
3.56
x
|
EV / FCF
|
50.4
x
|
24.7
x
|
111
x
|
-48.2
x
|
-
|
7.41
x
|
8.42
x
|
7.02
x
|
FCF Yield
|
1.98%
|
4.05%
|
0.9%
|
-2.07%
|
-
|
13.5%
|
11.9%
|
14.2%
|
Price to Book
|
6.24
x
|
3.54
x
|
2.83
x
|
1.75
x
|
-
|
1.32
x
|
1.15
x
|
1.03
x
|
Nbr of stocks (in thousands)
|
72,188
|
72,556
|
72,556
|
72,564
|
72,564
|
72,564
|
-
|
-
|
Reference price
3 |
93,100
|
72,700
|
74,400
|
55,900
|
57,200
|
55,700
|
55,700
|
55,700
|
Announcement Date
|
2/14/20
|
2/16/21
|
2/15/22
|
2/15/23
|
2/8/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,019
|
3,237
|
3,664
|
3,856
|
3,967
|
4,191
|
4,451
|
4,737
|
EBITDA
1 |
739.5
|
1,150
|
1,163
|
1,160
|
1,169
|
1,210
|
1,258
|
1,310
|
EBIT
1 |
458.3
|
606.4
|
640.2
|
677.4
|
731.3
|
764
|
818
|
878.3
|
Operating Margin
|
15.18%
|
18.73%
|
17.47%
|
17.57%
|
18.44%
|
18.23%
|
18.38%
|
18.54%
|
Earnings before Tax (EBT)
1 |
451.4
|
540.4
|
658.6
|
683.3
|
660.6
|
742.1
|
801.8
|
899.9
|
Net income
1 |
332.9
|
404.9
|
465.7
|
458.2
|
471.3
|
531
|
572.5
|
627.2
|
Net margin
|
11.03%
|
12.51%
|
12.71%
|
11.88%
|
11.88%
|
12.67%
|
12.86%
|
13.24%
|
EPS
2 |
4,603
|
5,583
|
6,418
|
6,314
|
6,495
|
7,172
|
7,745
|
8,601
|
Free Cash Flow
3 |
149,370
|
237,634
|
55,717
|
-105,220
|
-
|
670,300
|
577,133
|
665,000
|
FCF margin
|
4,947.81%
|
7,340.25%
|
1,520.55%
|
-2,728.65%
|
-
|
15,995.61%
|
12,965.66%
|
14,038.15%
|
FCF Conversion (EBITDA)
|
20,198.81%
|
20,668.65%
|
4,791.8%
|
-
|
-
|
55,387.29%
|
45,865.2%
|
50,774.58%
|
FCF Conversion (Net income)
|
44,863.71%
|
58,690.73%
|
11,965.21%
|
-
|
-
|
126,226.93%
|
100,808.41%
|
106,035.24%
|
Dividend per Share
2 |
2,000
|
1,200
|
1,200
|
1,250
|
-
|
1,419
|
1,509
|
1,939
|
Announcement Date
|
2/14/20
|
2/16/21
|
2/15/22
|
2/15/23
|
2/8/24
|
-
|
-
|
-
|
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 |
934
|
945.9
|
928
|
978.2
|
969.8
|
980.2
|
948.3
|
1,006
|
1,008
|
1,004
|
1,009
|
1,065
|
1,074
|
1,079
|
-
|
EBITDA
1 |
221.4
|
266.9
|
298.1
|
297.6
|
284.7
|
279.9
|
288.6
|
305.3
|
302.4
|
-
|
284.3
|
300.7
|
301.5
|
283.9
|
-
|
EBIT
1 |
163.8
|
139.2
|
172.7
|
176
|
165.1
|
163.7
|
175.6
|
194.2
|
195.3
|
166.2
|
183.2
|
203
|
207
|
181.6
|
-
|
Operating Margin
|
17.54%
|
14.72%
|
18.61%
|
17.99%
|
17.02%
|
16.7%
|
18.52%
|
19.3%
|
19.38%
|
16.55%
|
18.16%
|
19.06%
|
19.27%
|
16.83%
|
-
|
Earnings before Tax (EBT)
1 |
185.8
|
138.2
|
191.9
|
194.1
|
193.8
|
103.5
|
174.3
|
153.4
|
187.2
|
145.6
|
178.2
|
194.6
|
195.3
|
177.8
|
-
|
Net income
1 |
136.5
|
87.46
|
135.1
|
132.6
|
114
|
76.48
|
125.3
|
107.2
|
137
|
101.7
|
126.6
|
138.3
|
138.8
|
126.4
|
-
|
Net margin
|
14.62%
|
9.25%
|
14.55%
|
13.56%
|
11.76%
|
7.8%
|
13.22%
|
10.66%
|
13.6%
|
10.13%
|
12.55%
|
12.99%
|
12.92%
|
11.71%
|
-
|
EPS
2 |
1,881
|
1,206
|
1,861
|
1,828
|
1,571
|
1,054
|
1,727
|
1,478
|
1,888
|
1,402
|
1,798
|
1,897
|
1,931
|
1,663
|
-
|
Dividend per Share
2 |
-
|
1,200
|
-
|
-
|
-
|
1,250
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,600
|
-
|
Announcement Date
|
11/5/21
|
2/15/22
|
5/13/22
|
8/10/22
|
11/9/22
|
2/15/23
|
5/12/23
|
8/9/23
|
11/8/23
|
2/8/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
807
|
594
|
770
|
1,020
|
-
|
928
|
819
|
626
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.091
x
|
0.5164
x
|
0.6623
x
|
0.879
x
|
-
|
0.7667
x
|
0.6511
x
|
0.4779
x
|
Free Cash Flow
2 |
149,370
|
237,634
|
55,717
|
-105,220
|
-
|
670,300
|
577,133
|
665,000
|
ROE (net income / shareholders' equity)
|
30.7%
|
31.5%
|
27.4%
|
21.7%
|
-
|
18.1%
|
17%
|
16.7%
|
ROA (Net income/ Total Assets)
|
12.7%
|
13.8%
|
13.6%
|
11.2%
|
-
|
11.2%
|
10.6%
|
10.7%
|
Assets
1 |
2,617
|
2,942
|
3,415
|
4,083
|
-
|
4,753
|
5,405
|
5,889
|
Book Value Per Share
3 |
14,909
|
20,563
|
26,267
|
31,887
|
-
|
42,049
|
48,288
|
54,136
|
Cash Flow per Share
3 |
7,466
|
7,761
|
4,566
|
2,266
|
-
|
11,318
|
11,800
|
11,277
|
Capex
1 |
391
|
325
|
276
|
270
|
-
|
301
|
312
|
340
|
Capex / Sales
|
12.94%
|
10.05%
|
7.52%
|
6.99%
|
-
|
7.19%
|
7.02%
|
7.18%
|
Announcement Date
|
2/14/20
|
2/16/21
|
2/15/22
|
2/15/23
|
2/8/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
55,700
KRW Average target price
66,091
KRW Spread / Average Target +18.66% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.62% | 2.92B | | +30.93% | 30.57B | | +50.21% | 7.71B | | +89.61% | 6.77B | | -22.35% | 5.18B | | +19.57% | 3.95B | | +34.63% | 3.24B | | +4.31% | 3.12B | | +8.77% | 3.09B | | -8.16% | 2.79B |
Household Appliances
|