|
Fiscal Period: December
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
Capitalization1 |
2 688 604 | 1 634 199 | 1 139 838 | 1 156 232 | 5 057 403 | 10 624 828 |
Enterprise Value (EV)1 |
11 356 883 | 10 382 644 | 9 363 070 | 9 875 326 | 12 425 143 | 15 593 586 |
P/E ratio |
-15,3x | -5,28x | -2,02x | -2,18x | -3,15x | 19,1x |
Yield |
2,02% | - | - | - | - | - |
Capitalization / Revenue |
0,19x | 0,11x | 0,08x | 0,07x | 0,33x | 0,94x |
EV / Revenue |
0,82x | 0,71x | 0,63x | 0,63x | 0,82x | 1,38x |
EV / EBITDA |
10,2x | 8,24x | 8,11x | 6,71x | 22,8x | 11,0x |
Price to Book |
0,85x | 0,49x | 0,42x | 0,46x | 1,62x | 1,75x |
Nbr of stocks (in thousands) |
98 846 | 106 462 | 117 147 | 202 138 | 374 622 | 520 825 |
Reference price () |
27 200 | 15 350 | 9 730 | 5 720 | 13 500 | 20 400 |
Announcement Date |
03/23/2017 | 03/19/2018 | 03/20/2019 | 03/20/2020 | 03/19/2021 | 03/21/2022 |
1 KRW in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
Net sales1 |
13 892 681 | 14 523 554 | 14 761 064 | 15 659 674 | 15 132 407 | 11 283 611 |
EBITDA1 |
1 113 424 | 1 260 338 | 1 154 754 | 1 471 471 | 545 150 | 1 412 294 |
Operating profit (EBIT)1 |
581 166 | 747 227 | 655 702 | 920 577 | -23 616 | 875 323 |
Operating Margin |
4,18% | 5,14% | 4,44% | 5,88% | -0,16% | 7,76% |
Pre-Tax Profit (EBT)1 |
-246 097 | 117 920 | -105 229 | 95 190 | -863 909 | 570 192 |
Net income1 |
-170 751 | -292 038 | -523 794 | -395 296 | -1 069 667 | 495 274 |
Net margin |
-1,23% | -2,01% | -3,55% | -2,52% | -7,07% | 4,39% |
EPS2 |
-1 777 | -2 908 | -4 807 | -2 620 | -4 279 | 1 070 |
Dividend per Share2 |
550 | - | - | - | - | - |
Announcement Date |
03/23/2017 | 03/19/2018 | 03/20/2019 | 03/20/2020 | 03/19/2021 | 03/21/2022 |
1 KRW in Million 2 KRW |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2019 Q4 |
Net sales1 |
4 286 |
EBITDA |
- |
Operating profit (EBIT)1 |
230 |
Operating Margin |
5,37% |
Pre-Tax Profit (EBT) |
- |
Net income1 |
-5,85 |
Net margin |
-0,14% |
EPS |
- |
Dividend per Share |
- |
Announcement Date |
02/14/2020 |
1 KRW in Billions |
|
|
|
Fiscal Period: December
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
Net Debt1 |
8 668 279 | 8 748 445 | 8 223 232 | 8 719 094 | 7 367 740 | 4 968 758 |
Net Cash position1 |
- | - | - | - | - | - |
Leverage (Debt / EBITDA) |
7,79x | 6,94x | 7,12x | 5,93x | 13,5x | 3,52x |
Free Cash Flow1 |
974 637 | 228 303 | 270 537 | -79 062 | 31 233 | 1 079 148 |
ROE (Net Profit / Equities) |
-5,45% | -1,26% | -5,09% | -1,85% | -12,6% | 5,97% |
Shareholders' equity1 |
3 130 744 | 23 269 965 | 10 298 937 | 21 354 655 | 8 489 353 | 8 300 502 |
ROA (Net Profit / Asset) |
1,39% | 1,88% | 1,65% | 2,32% | -0,06% | 2,22% |
Assets1 |
-12 244 589 | -15 569 551 | -31 812 549 | -17 047 439 | 1 828 490 465 | 22 310 659 |
Book Value Per Share2 |
32 118 | 31 206 | 23 394 | 12 356 | 8 339 | 11 667 |
Cash Flow per Share2 |
12 901 | 18 505 | 17 717 | 7 130 | 6 238 | 3 655 |
Capex1 |
292 025 | 277 269 | 231 414 | 378 382 | 263 236 | 285 510 |
Capex / Sales |
2,10% | 1,91% | 1,57% | 2,42% | 1,74% | 2,53% |
Announcement Date |
03/23/2017 | 03/19/2018 | 03/20/2019 | 03/20/2020 | 03/19/2021 | 03/21/2022 |
1 KRW in Million 2 KRW |
|
| |
|
Capitalization (KRW) |
12 030 297 236 750 |
Capitalization (USD) |
9 227 527 910 |
Net sales (KRW) |
11 807 676 050 000 |
Net sales (USD) |
9 056 772 094 |
Number of employees |
4 457 |
Sales / Employee (KRW) |
2 649 243 000 |
Sales / Employee (USD) |
2 032 033 |
Free-Float |
61,8% |
Free-Float capitalization (KRW) |
7 433 894 390 750 |
Free-Float capitalization (USD) |
5 701 976 154 |
Avg. Exchange 20 sessions (KRW) |
56 855 577 350 |
Avg. Exchange 20 sessions (USD) |
43 609 598 |
Average Daily Capital Traded |
0% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|