End-of-day quote
Korea S.E.
06:00:00 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
29,750
KRW
|
+2.06%
|
|
+5.31%
|
+17.36%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
314,589
|
226,016
|
301,572
|
263,142
|
330,231
|
387,549
|
-
|
Enterprise Value (EV)
1 |
314,548
|
226,016
|
301,572
|
263,142
|
330,231
|
387,549
|
387,549
|
P/E ratio
|
15.4
x
|
13
x
|
8.87
x
|
7.75
x
|
8.99
x
|
9.91
x
|
8.48
x
|
Yield
|
0.59%
|
0.81%
|
0.86%
|
1.49%
|
1.38%
|
1.09%
|
1.09%
|
Capitalization / Revenue
|
2.69
x
|
2.11
x
|
2.19
x
|
1.64
x
|
1.94
x
|
1.97
x
|
1.74
x
|
EV / Revenue
|
2.69
x
|
2.11
x
|
2.19
x
|
1.64
x
|
1.94
x
|
1.97
x
|
1.74
x
|
EV / EBITDA
|
9.95
x
|
9.58
x
|
7.49
x
|
5.71
x
|
7.48
x
|
7.53
x
|
6.57
x
|
EV / FCF
|
14.9
x
|
8.43
x
|
15.9
x
|
10.5
x
|
10.7
x
|
10.9
x
|
8.91
x
|
FCF Yield
|
6.72%
|
11.9%
|
6.27%
|
9.52%
|
9.38%
|
9.16%
|
11.2%
|
Price to Book
|
2.25
x
|
1.51
x
|
1.64
x
|
1.22
x
|
1.33
x
|
1.39
x
|
1.21
x
|
Nbr of stocks (in thousands)
|
13,302
|
13,027
|
13,027
|
13,027
|
13,027
|
13,027
|
-
|
Reference price
2 |
23,650
|
17,350
|
23,150
|
20,200
|
25,350
|
29,750
|
29,750
|
Announcement Date
|
3/2/20
|
2/26/21
|
2/25/22
|
2/23/23
|
2/22/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
117.1
|
107.1
|
137.8
|
160
|
170.4
|
197.2
|
222.1
|
EBITDA
1 |
31.61
|
23.59
|
40.29
|
46.08
|
44.16
|
51.5
|
59
|
EBIT
1 |
27.63
|
19.1
|
36.3
|
41
|
38.35
|
46.85
|
55.05
|
Operating Margin
|
23.6%
|
17.83%
|
26.33%
|
25.62%
|
22.51%
|
23.76%
|
24.79%
|
Earnings before Tax (EBT)
1 |
28.22
|
20.69
|
39.33
|
42.7
|
45.29
|
50.55
|
59.5
|
Net income
1 |
20.43
|
17.45
|
33.99
|
33.94
|
37.38
|
41.35
|
48.45
|
Net margin
|
17.45%
|
16.29%
|
24.66%
|
21.21%
|
21.94%
|
20.97%
|
21.81%
|
EPS
2 |
1,532
|
1,335
|
2,609
|
2,605
|
2,819
|
3,002
|
3,508
|
Free Cash Flow
3 |
21,134
|
26,814
|
18,914
|
25,039
|
30,983
|
35,500
|
43,500
|
FCF margin
|
18,054.29%
|
25,031.26%
|
13,721.75%
|
15,649.05%
|
18,187.6%
|
18,002.03%
|
19,585.77%
|
FCF Conversion (EBITDA)
|
66,861.85%
|
113,652.39%
|
46,946.77%
|
54,340.65%
|
70,159.11%
|
68,932.04%
|
73,728.81%
|
FCF Conversion (Net income)
|
103,454.46%
|
153,653.01%
|
55,646.36%
|
73,782.05%
|
82,894.81%
|
85,852.48%
|
89,783.28%
|
Dividend per Share
2 |
140.0
|
140.0
|
200.0
|
300.0
|
350.0
|
325.0
|
325.0
|
Announcement Date
|
3/2/20
|
2/26/21
|
2/25/22
|
2/23/23
|
2/22/24
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
33.04
|
38
|
38.6
|
39.43
|
38.89
|
43.08
|
40.66
|
44.75
|
41.91
|
44.3
|
47.5
|
49.5
|
52.6
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
7.915
|
9.375
|
11.52
|
9.945
|
7.54
|
12
|
8.715
|
12.44
|
6.745
|
10.7
|
11.5
|
12.2
|
13
|
Operating Margin
|
23.95%
|
24.67%
|
29.84%
|
25.22%
|
19.39%
|
27.85%
|
21.43%
|
27.8%
|
16.09%
|
24.15%
|
24.21%
|
24.65%
|
24.71%
|
Earnings before Tax (EBT)
|
8.905
|
8.743
|
12.21
|
11.29
|
10.99
|
8.215
|
-
|
14.31
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
7.069
|
8.535
|
10.05
|
8.629
|
9.205
|
6.051
|
7.045
|
12.05
|
7.93
|
9.3
|
10
|
10.5
|
11.2
|
Net margin
|
21.39%
|
22.46%
|
26.04%
|
21.89%
|
23.67%
|
14.04%
|
17.33%
|
26.93%
|
18.92%
|
20.99%
|
21.05%
|
21.21%
|
21.29%
|
EPS
|
543.0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/12/21
|
2/25/22
|
5/12/22
|
8/11/22
|
11/11/22
|
2/23/23
|
8/10/23
|
11/13/23
|
2/22/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
40.4
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
21,134
|
26,814
|
18,914
|
25,039
|
30,983
|
35,500
|
43,500
|
ROE (net income / shareholders' equity)
|
15.5%
|
12.1%
|
20.4%
|
17%
|
15.8%
|
15.4%
|
15.6%
|
ROA (Net income/ Total Assets)
|
14.3%
|
10.9%
|
18.4%
|
15.2%
|
14.2%
|
13.8%
|
14.2%
|
Assets
2 |
143.3
|
159.6
|
184.9
|
223.2
|
263.2
|
299.6
|
341.2
|
Book Value Per Share
3 |
10,502
|
11,520
|
14,104
|
16,584
|
19,096
|
21,349
|
24,548
|
Cash Flow per Share
3 |
1,815
|
2,188
|
2,346
|
2,335
|
2,970
|
3,809
|
4,387
|
Capex
2 |
3.07
|
1.69
|
11.7
|
5.38
|
7.7
|
3
|
3
|
Capex / Sales
|
2.62%
|
1.57%
|
8.46%
|
3.36%
|
4.52%
|
1.52%
|
1.35%
|
Announcement Date
|
3/2/20
|
2/26/21
|
2/25/22
|
2/23/23
|
2/22/24
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Last Close Price
29,750
KRW Average target price
38,000
KRW Spread / Average Target +27.73% Consensus |