End-of-day quote
Korea S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
239,500
KRW
|
+5.04%
|
|
+0.63%
|
+56.64%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,272,315
|
1,429,849
|
1,460,401
|
806,003
|
1,850,419
|
2,898,466
|
-
|
-
|
Enterprise Value (EV)
2 |
1,217
|
1,345
|
1,368
|
806
|
1,850
|
2,694
|
2,632
|
2,631
|
P/E ratio
|
105
x
|
67.1
x
|
20.3
x
|
10.6
x
|
50.5
x
|
45.6
x
|
29.5
x
|
21.7
x
|
Yield
|
0.15%
|
0.17%
|
0.75%
|
-
|
-
|
0.42%
|
0.44%
|
0.52%
|
Capitalization / Revenue
|
6.16
x
|
4.4
x
|
3.74
x
|
1.8
x
|
5.85
x
|
7.21
x
|
5.65
x
|
4.68
x
|
EV / Revenue
|
5.89
x
|
4.14
x
|
3.5
x
|
1.8
x
|
5.85
x
|
6.7
x
|
5.13
x
|
4.25
x
|
EV / EBITDA
|
57
x
|
26
x
|
15.4
x
|
7.86
x
|
51.1
x
|
30.9
x
|
18.5
x
|
15.7
x
|
EV / FCF
|
24.6
x
|
32.7
x
|
-377
x
|
-
|
-
|
193
x
|
48.7
x
|
29.8
x
|
FCF Yield
|
4.07%
|
3.06%
|
-0.27%
|
-
|
-
|
0.52%
|
2.05%
|
3.36%
|
Price to Book
|
3.27
x
|
3.57
x
|
3.05
x
|
-
|
-
|
4.8
x
|
4.2
x
|
3.53
x
|
Nbr of stocks (in thousands)
|
12,317
|
12,221
|
12,221
|
12,102
|
12,102
|
12,102
|
-
|
-
|
Reference price
3 |
103,300
|
117,000
|
119,500
|
66,600
|
152,900
|
239,500
|
239,500
|
239,500
|
Announcement Date
|
3/11/20
|
3/11/21
|
3/4/22
|
3/14/23
|
3/13/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
206.5
|
325.1
|
390.9
|
447.2
|
316.4
|
401.8
|
513.2
|
618.7
|
EBITDA
1 |
21.34
|
51.71
|
89
|
102.5
|
36.19
|
87.2
|
142
|
168.1
|
EBIT
1 |
7.1
|
38.49
|
78.14
|
92.8
|
28.33
|
72.63
|
122.3
|
162.2
|
Operating Margin
|
3.44%
|
11.84%
|
19.99%
|
20.75%
|
8.96%
|
18.08%
|
23.82%
|
26.22%
|
Earnings before Tax (EBT)
1 |
14.79
|
30.61
|
92.78
|
100.8
|
50.23
|
88.77
|
131.9
|
180.9
|
Net income
1 |
12.1
|
21.35
|
72.16
|
76.52
|
36.62
|
64.77
|
99.83
|
135.6
|
Net margin
|
5.86%
|
6.57%
|
18.46%
|
17.11%
|
11.58%
|
16.12%
|
19.45%
|
21.92%
|
EPS
2 |
984.0
|
1,744
|
5,882
|
6,293
|
3,026
|
5,251
|
8,112
|
11,034
|
Free Cash Flow
3 |
49,562
|
41,149
|
-3,628
|
-
|
-
|
13,950
|
54,020
|
88,300
|
FCF margin
|
24,004.57%
|
12,656.29%
|
-928.22%
|
-
|
-
|
3,471.66%
|
10,525.09%
|
14,271.86%
|
FCF Conversion (EBITDA)
|
232,250.37%
|
79,570.67%
|
-
|
-
|
-
|
15,997.71%
|
38,042.25%
|
52,528.26%
|
FCF Conversion (Net income)
|
409,585.85%
|
192,740.47%
|
-
|
-
|
-
|
21,538.86%
|
54,110.19%
|
65,117.99%
|
Dividend per Share
2 |
150.0
|
200.0
|
900.0
|
-
|
-
|
1,000
|
1,050
|
1,250
|
Announcement Date
|
3/11/20
|
3/11/21
|
3/4/22
|
3/14/23
|
3/13/24
|
-
|
-
|
-
|
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 |
108.2
|
85.21
|
103.9
|
122.2
|
115.8
|
105.3
|
83.88
|
86.86
|
73.96
|
71.68
|
84.15
|
97.95
|
107.3
|
112.2
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
23.47
|
9.088
|
22.48
|
30.99
|
23.53
|
15.8
|
9.593
|
10.94
|
2.952
|
4.846
|
11.02
|
17.53
|
23.98
|
23.92
|
Operating Margin
|
21.7%
|
10.67%
|
21.63%
|
25.36%
|
20.33%
|
15%
|
11.44%
|
12.6%
|
3.99%
|
6.76%
|
13.09%
|
17.9%
|
22.35%
|
21.32%
|
Earnings before Tax (EBT)
1 |
29.87
|
12.37
|
25.63
|
38.87
|
40.22
|
-
|
16.34
|
21.39
|
9.848
|
2.657
|
7.8
|
11.5
|
18.4
|
20.9
|
Net income
1 |
23.67
|
10.59
|
20.15
|
24.68
|
30.83
|
0.8642
|
13.59
|
12.51
|
7.994
|
2.529
|
6.1
|
9
|
14.4
|
16.3
|
Net margin
|
21.88%
|
12.43%
|
19.38%
|
20.2%
|
26.63%
|
0.82%
|
16.21%
|
14.4%
|
10.81%
|
3.53%
|
7.25%
|
9.19%
|
13.42%
|
14.53%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/15/21
|
3/4/22
|
5/9/22
|
8/9/22
|
11/11/22
|
3/14/23
|
5/15/23
|
8/14/23
|
11/13/23
|
3/13/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
55.5
|
84.9
|
92.4
|
-
|
-
|
204
|
266
|
268
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
49,562
|
41,149
|
-3,628
|
-
|
-
|
13,950
|
54,020
|
88,300
|
ROE (net income / shareholders' equity)
|
2.88%
|
5.36%
|
16.1%
|
-
|
6.61%
|
11%
|
15.2%
|
17.6%
|
ROA (Net income/ Total Assets)
|
2.54%
|
4.65%
|
13.7%
|
-
|
-
|
10.5%
|
13.9%
|
16%
|
Assets
1 |
475.5
|
459.2
|
525.7
|
-
|
-
|
618.8
|
716.2
|
850.2
|
Book Value Per Share
3 |
31,593
|
32,818
|
39,144
|
-
|
-
|
49,874
|
56,966
|
67,769
|
Cash Flow per Share
3 |
4,300
|
4,161
|
128.0
|
-
|
-
|
1,849
|
5,016
|
-
|
Capex
1 |
3.33
|
9.8
|
5.19
|
-
|
-
|
9.5
|
9.8
|
10
|
Capex / Sales
|
1.61%
|
3.02%
|
1.33%
|
-
|
-
|
2.36%
|
1.91%
|
1.62%
|
Announcement Date
|
3/11/20
|
3/11/21
|
3/4/22
|
3/14/23
|
3/13/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
239,500
KRW Average target price
214,000
KRW Spread / Average Target -10.65% Consensus |
1st Jan change
|
Capi.
|
---|
| +56.64% | 2.11B | | +25.49% | 169B | | +32.74% | 32.77B | | +31.53% | 31.67B | | -20.15% | 26.77B | | +27.65% | 22.95B | | -12.08% | 11.56B | | +122.37% | 9.62B | | +31.00% | 5.94B | | -19.16% | 5.07B |
Semiconductor Machinery Manufacturing
|