End-of-day quote
Korea S.E.
06:00:00 2024-04-28 pm EDT
|
5-day change
|
1st Jan Change
|
38,350
KRW
|
+0.52%
|
|
+0.66%
|
+30.22%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
162,446
|
158,867
|
462,331
|
356,077
|
1,862,607
|
2,425,500
|
-
|
-
|
Enterprise Value (EV)
2 |
162.4
|
452.8
|
610.6
|
513.2
|
1,863
|
2,541
|
2,469
|
2,426
|
P/E ratio
|
-1.78
x
|
-11.9
x
|
90.2
x
|
3.48
x
|
39
x
|
28.7
x
|
16.9
x
|
-
|
Yield
|
-
|
-
|
-
|
-
|
-
|
0.26%
|
0.28%
|
0.26%
|
Capitalization / Revenue
|
-
|
0.31
x
|
0.98
x
|
0.55
x
|
2.76
x
|
2.98
x
|
2.46
x
|
2.24
x
|
EV / Revenue
|
-
|
0.88
x
|
1.3
x
|
0.8
x
|
2.76
x
|
3.12
x
|
2.5
x
|
2.24
x
|
EV / EBITDA
|
-
|
18.3
x
|
9.49
x
|
3.96
x
|
24
x
|
20
x
|
12.5
x
|
10.7
x
|
EV / FCF
|
-
|
-13.5
x
|
154
x
|
-51.6
x
|
-
|
82.8
x
|
29.5
x
|
-
|
FCF Yield
|
-
|
-7.43%
|
0.65%
|
-1.94%
|
-
|
1.21%
|
3.39%
|
-
|
Price to Book
|
-
|
2.53
x
|
3.68
x
|
1.6
x
|
-
|
7
x
|
5.04
x
|
3.84
x
|
Nbr of stocks (in thousands)
|
39,767
|
39,767
|
63,246
|
63,246
|
63,246
|
63,246
|
-
|
-
|
Reference price
3 |
4,085
|
3,995
|
7,310
|
5,630
|
29,450
|
38,150
|
38,150
|
38,150
|
Announcement Date
|
5/7/20
|
3/2/21
|
2/11/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
514.2
|
469.6
|
643.9
|
675.3
|
814.5
|
985.8
|
1,084
|
EBITDA
1 |
-
|
24.76
|
64.34
|
129.6
|
77.5
|
127.1
|
197.4
|
227.1
|
EBIT
1 |
-
|
1.964
|
46.88
|
118.7
|
62.64
|
104.7
|
173.4
|
189.1
|
Operating Margin
|
-
|
0.38%
|
9.98%
|
18.43%
|
9.28%
|
12.86%
|
17.58%
|
17.45%
|
Earnings before Tax (EBT)
1 |
-
|
-8.373
|
43.01
|
110.8
|
55.18
|
99
|
170.7
|
-
|
Net income
1 |
-91.1
|
-13.5
|
3.604
|
104.4
|
47.49
|
84
|
142.7
|
-
|
Net margin
|
-
|
-2.63%
|
0.77%
|
16.22%
|
7.03%
|
10.31%
|
14.47%
|
-
|
EPS
2 |
-2,291
|
-336.0
|
81.00
|
1,620
|
755.0
|
1,328
|
2,255
|
-
|
Free Cash Flow
3 |
-
|
-33,636
|
3,972
|
-9,937
|
-
|
30,667
|
83,667
|
-
|
FCF margin
|
-
|
-6,541.57%
|
845.83%
|
-1,543.19%
|
-
|
3,765.21%
|
8,487.18%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
6,173.97%
|
-
|
-
|
24,127.98%
|
42,384.33%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
110,224.73%
|
-
|
-
|
36,507.94%
|
58,644.86%
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
97.50
|
105.0
|
100.0
|
Announcement Date
|
5/7/20
|
3/2/21
|
2/11/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
129
|
123.9
|
140.5
|
166.1
|
170.7
|
165.6
|
172
|
163.8
|
166.2
|
173.3
|
181
|
184.8
|
211.3
|
237.6
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
17.03
|
16.5
|
18.87
|
33.15
|
34.33
|
30.28
|
20.17
|
18.27
|
13.16
|
10.57
|
16.3
|
18
|
31.55
|
38.85
|
Operating Margin
|
13.2%
|
13.31%
|
13.43%
|
19.96%
|
20.11%
|
18.28%
|
11.73%
|
11.15%
|
7.92%
|
6.1%
|
9%
|
9.74%
|
14.93%
|
16.35%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
31.25
|
-
|
-
|
-
|
-
|
-
|
8.303
|
-
|
-
|
-
|
-
|
Net income
|
-3.886
|
-
|
14.15
|
34.1
|
-
|
-
|
15.73
|
-
|
-
|
8.211
|
-
|
-
|
-
|
-
|
Net margin
|
-3.01%
|
-
|
10.07%
|
20.53%
|
-
|
-
|
9.15%
|
-
|
-
|
4.74%
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
249.0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/15/21
|
2/11/22
|
5/16/22
|
8/16/22
|
11/14/22
|
2/16/23
|
5/15/23
|
8/14/23
|
11/14/23
|
2/15/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
294
|
148
|
157
|
-
|
115
|
43
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
11.87
x
|
2.304
x
|
1.212
x
|
-
|
0.9048
x
|
0.2178
x
|
-
|
Free Cash Flow
2 |
-
|
-33,636
|
3,972
|
-9,937
|
-
|
30,667
|
83,667
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-19.8%
|
3.78%
|
59.7%
|
19.5%
|
27.4%
|
34.2%
|
29.3%
|
ROA (Net income/ Total Assets)
|
-
|
-3.35%
|
0.86%
|
20.6%
|
-
|
12.6%
|
18.4%
|
-
|
Assets
1 |
-
|
403
|
419.5
|
507.3
|
-
|
664.9
|
775.4
|
-
|
Book Value Per Share
3 |
-
|
1,578
|
1,984
|
3,515
|
-
|
5,447
|
7,576
|
9,935
|
Cash Flow per Share
3 |
-
|
-552.0
|
-
|
-
|
-
|
1,763
|
2,883
|
3,590
|
Capex
1 |
-
|
11.4
|
11.3
|
39.7
|
-
|
33
|
30
|
40
|
Capex / Sales
|
-
|
2.23%
|
2.41%
|
6.16%
|
-
|
4.05%
|
3.04%
|
3.69%
|
Announcement Date
|
5/7/20
|
3/2/21
|
2/11/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
38,150
KRW Average target price
48,500
KRW Spread / Average Target +27.13% Consensus |
1st Jan change
|
Capi.
|
---|
| +29.54% | 1.75B | | 0.00% | 49.04B | | -4.95% | 16.73B | | +20.89% | 11.25B | | +49.91% | 8.75B | | +4.55% | 8.53B | | +6.14% | 7.56B | | -15.96% | 7.51B | | -12.95% | 6.83B | | -14.19% | 6.74B |
Integrated Circuits
|