End-of-day quote
Korea S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
54,900
KRW
|
+2.62%
|
|
0.00%
|
+9.36%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
371,944
|
561,351
|
1,239,526
|
645,912
|
991,584
|
1,085,794
|
-
|
-
|
Enterprise Value (EV)
2 |
477.7
|
619.7
|
1,287
|
726.3
|
991.6
|
1,242
|
1,165
|
885.8
|
P/E ratio
|
13.3
x
|
14.6
x
|
18.5
x
|
8.01
x
|
28.8
x
|
21.4
x
|
12.3
x
|
3.26
x
|
Yield
|
1.06%
|
1.05%
|
0.96%
|
1.83%
|
-
|
0.99%
|
1.06%
|
1.09%
|
Capitalization / Revenue
|
2.4
x
|
2.8
x
|
4.57
x
|
2.1
x
|
4.25
x
|
4.04
x
|
3.12
x
|
3.01
x
|
EV / Revenue
|
3.09
x
|
3.09
x
|
4.75
x
|
2.36
x
|
4.25
x
|
4.62
x
|
3.35
x
|
2.45
x
|
EV / EBITDA
|
8.29
x
|
8.78
x
|
11.2
x
|
5.77
x
|
13.3
x
|
11.7
x
|
8.63
x
|
2.64
x
|
EV / FCF
|
-42.2
x
|
11.1
x
|
19.7
x
|
-73.5
x
|
-
|
21.7
x
|
15.7
x
|
-
|
FCF Yield
|
-2.37%
|
9.01%
|
5.08%
|
-1.36%
|
-
|
4.6%
|
6.37%
|
-
|
Price to Book
|
2.54
x
|
2.95
x
|
4.76
x
|
2.15
x
|
-
|
2.73
x
|
2.31
x
|
1.4
x
|
Nbr of stocks (in thousands)
|
19,628
|
19,628
|
19,738
|
19,753
|
19,753
|
19,778
|
-
|
-
|
Reference price
3 |
18,950
|
28,600
|
62,800
|
32,700
|
50,200
|
54,900
|
54,900
|
54,900
|
Announcement Date
|
3/6/20
|
2/4/21
|
2/4/22
|
3/10/23
|
3/15/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
154.8
|
200.7
|
271.1
|
307.3
|
233.2
|
268.7
|
348.1
|
361
|
EBITDA
1 |
57.63
|
70.57
|
114.9
|
125.9
|
74.6
|
106.2
|
135
|
335
|
EBIT
1 |
40.89
|
53.1
|
82.27
|
93.74
|
41.83
|
56.5
|
103
|
335
|
Operating Margin
|
26.41%
|
26.46%
|
30.35%
|
30.5%
|
17.94%
|
21.03%
|
29.6%
|
92.8%
|
Earnings before Tax (EBT)
1 |
35.92
|
48.33
|
81.49
|
94
|
40.47
|
50
|
103
|
329
|
Net income
1 |
27.65
|
38.06
|
66.67
|
80.13
|
34.19
|
50
|
87.58
|
329
|
Net margin
|
17.86%
|
18.97%
|
24.59%
|
26.08%
|
14.66%
|
18.61%
|
25.16%
|
91.14%
|
EPS
2 |
1,420
|
1,955
|
3,390
|
4,080
|
1,741
|
2,570
|
4,459
|
16,863
|
Free Cash Flow
3 |
-11,323
|
55,808
|
65,387
|
-9,882
|
-
|
57,100
|
74,167
|
-
|
FCF margin
|
-7,313.05%
|
27,808.85%
|
24,119.24%
|
-3,215.57%
|
-
|
21,251.78%
|
21,307.16%
|
-
|
FCF Conversion (EBITDA)
|
-
|
79,079.56%
|
56,927.99%
|
-
|
-
|
53,776.61%
|
54,951.84%
|
-
|
FCF Conversion (Net income)
|
-
|
146,620.96%
|
98,073.45%
|
-
|
-
|
114,200%
|
84,681.26%
|
-
|
Dividend per Share
2 |
200.0
|
300.0
|
600.0
|
600.0
|
-
|
544.0
|
584.0
|
600.0
|
Announcement Date
|
3/6/20
|
2/4/21
|
2/4/22
|
3/10/23
|
3/15/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
72.7
|
79.38
|
80.38
|
80.81
|
70.96
|
75.19
|
68.47
|
53.05
|
46.51
|
55.9
|
64.8
|
68.9
|
75.6
|
77.5
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
22.45
|
25.25
|
24.42
|
24.76
|
21.94
|
22.62
|
15.79
|
7.854
|
4.914
|
10.25
|
15.08
|
18.65
|
22.32
|
22.5
|
Operating Margin
|
30.88%
|
31.81%
|
30.38%
|
30.64%
|
30.93%
|
30.08%
|
23.07%
|
14.8%
|
10.57%
|
18.34%
|
23.26%
|
27.07%
|
29.53%
|
29.03%
|
Earnings before Tax (EBT)
1 |
22.4
|
25.95
|
23.7
|
-
|
-
|
20.9
|
15.87
|
7.419
|
4.367
|
9.45
|
15.35
|
20.6
|
26.05
|
22.4
|
Net income
1 |
17.3
|
20.16
|
19.78
|
19.44
|
19.07
|
21.84
|
13.76
|
6.361
|
3.557
|
5.9
|
9.9
|
15.8
|
23.8
|
18.4
|
Net margin
|
23.8%
|
25.4%
|
24.62%
|
24.06%
|
26.87%
|
29.05%
|
20.09%
|
11.99%
|
7.65%
|
10.55%
|
15.28%
|
22.93%
|
31.48%
|
23.74%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/20/21
|
2/4/22
|
4/27/22
|
7/26/22
|
10/26/22
|
3/10/23
|
5/15/23
|
11/14/23
|
3/15/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
106
|
58.3
|
47.1
|
80.4
|
-
|
156
|
79.3
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
200
|
Leverage (Debt/EBITDA)
|
1.835
x
|
0.8261
x
|
0.4103
x
|
0.6382
x
|
-
|
1.469
x
|
0.5878
x
|
-
|
Free Cash Flow
2 |
-11,323
|
55,808
|
65,387
|
-9,882
|
-
|
57,100
|
74,167
|
-
|
ROE (net income / shareholders' equity)
|
20.9%
|
22.8%
|
30%
|
28.9%
|
-
|
13%
|
20.5%
|
53.5%
|
ROA (Net income/ Total Assets)
|
10.2%
|
11.8%
|
16.7%
|
17.4%
|
-
|
7.5%
|
13.6%
|
36%
|
Assets
1 |
272
|
323.8
|
398.1
|
461.7
|
-
|
666.7
|
646.4
|
913.9
|
Book Value Per Share
3 |
7,472
|
9,688
|
13,202
|
15,243
|
-
|
20,092
|
23,792
|
39,166
|
Cash Flow per Share
3 |
2,071
|
3,645
|
4,910
|
4,204
|
-
|
2,800
|
4,931
|
16,764
|
Capex
1 |
51.7
|
15.1
|
31.2
|
92.5
|
-
|
34.2
|
30.2
|
-
|
Capex / Sales
|
33.36%
|
7.53%
|
11.51%
|
30.09%
|
-
|
12.72%
|
8.67%
|
-
|
Announcement Date
|
3/6/20
|
2/4/21
|
2/4/22
|
3/10/23
|
3/15/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW |
1st Jan change
|
Capi.
|
---|
| +9.36% | 789M | | +77.16% | 2,159B | | +20.41% | 623B | | +31.87% | 622B | | +6.78% | 254B | | +14.54% | 185B | | +4.12% | 162B | | +34.57% | 127B | | +35.67% | 105B | | +1.72% | 100B |
Other Semiconductors
|