End-of-day quote
Korea S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
76,000
KRW
|
+9.67%
|
|
+19.31%
|
+40.48%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
18,456,309
|
16,910,130
|
21,429,888
|
18,897,265
|
20,606,600
|
28,778,451
|
-
|
-
|
Enterprise Value (EV)
1 |
18,456,309
|
16,910,130
|
21,429,888
|
18,897,265
|
20,606,600
|
28,778,451
|
28,778,451
|
28,778,451
|
P/E ratio
|
5.68
x
|
4.99
x
|
5.05
x
|
4.53
x
|
4.78
x
|
5.79
x
|
5.27
x
|
4.94
x
|
Yield
|
4.64%
|
4.08%
|
5.35%
|
6.08%
|
5.66%
|
4.26%
|
4.79%
|
5.16%
|
Capitalization / Revenue
|
1.61
x
|
1.35
x
|
1.48
x
|
1.26
x
|
1.3
x
|
1.7
x
|
1.68
x
|
1.65
x
|
EV / Revenue
|
1.61
x
|
1.35
x
|
1.48
x
|
1.26
x
|
1.3
x
|
1.7
x
|
1.68
x
|
1.65
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.48
x
|
0.4
x
|
0.45
x
|
0.39
x
|
0.36
x
|
0.5
x
|
0.47
x
|
0.44
x
|
Nbr of stocks (in thousands)
|
387,331
|
389,634
|
389,634
|
389,634
|
380,898
|
378,664
|
-
|
-
|
Reference price
2 |
47,650
|
43,400
|
55,000
|
48,500
|
54,100
|
76,000
|
76,000
|
76,000
|
Announcement Date
|
2/6/20
|
2/4/21
|
2/8/22
|
2/7/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
11,432
|
12,493
|
14,484
|
15,013
|
15,815
|
16,921
|
17,114
|
17,478
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
5,161
|
5,659
|
6,098
|
5,639
|
9,582
|
9,813
|
9,852
|
10,101
|
Operating Margin
|
45.14%
|
45.3%
|
42.1%
|
37.56%
|
60.59%
|
57.99%
|
57.56%
|
57.79%
|
Earnings before Tax (EBT)
1 |
4,534
|
4,762
|
6,082
|
5,821
|
6,170
|
6,705
|
7,185
|
7,280
|
Net income
1 |
3,312
|
3,455
|
4,410
|
4,413
|
4,632
|
4,932
|
5,404
|
5,529
|
Net margin
|
28.97%
|
27.66%
|
30.45%
|
29.4%
|
29.29%
|
29.15%
|
31.58%
|
31.64%
|
EPS
2 |
8,389
|
8,697
|
10,890
|
10,705
|
11,312
|
13,118
|
14,413
|
15,382
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2,210
|
1,770
|
2,940
|
2,950
|
3,060
|
3,237
|
3,643
|
3,924
|
Announcement Date
|
2/6/20
|
2/4/21
|
2/8/22
|
2/7/23
|
2/7/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Net sales
1 |
3,651
|
3,622
|
3,801
|
3,687
|
4,180
|
3,956
|
4,594
|
4,284
|
3,989
|
4,202
|
3,980
|
4,167
|
4,163
|
3,827
|
4,475
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,987
|
889.6
|
2,032
|
2,402
|
1,911
|
537.9
|
2,793
|
2,160
|
1,953
|
1,682
|
2,355
|
2,404
|
2,494
|
1,873
|
-
|
Operating Margin
|
54.41%
|
24.56%
|
53.46%
|
65.15%
|
45.72%
|
13.6%
|
60.81%
|
50.43%
|
48.96%
|
40.04%
|
61.54%
|
57.7%
|
59.9%
|
48.94%
|
-
|
Earnings before Tax (EBT)
1 |
1,783
|
845.2
|
1,909
|
1,792
|
1,712
|
407.6
|
2,029
|
1,961
|
1,909
|
271.2
|
1,407
|
1,942
|
2,141
|
944
|
2,052
|
Net income
1 |
1,298
|
637.1
|
1,453
|
1,304
|
1,271
|
385.4
|
1,498
|
1,499
|
1,374
|
261.5
|
1,049
|
1,425
|
1,504
|
815.9
|
1,585
|
Net margin
|
35.54%
|
17.59%
|
38.23%
|
35.35%
|
30.42%
|
9.74%
|
32.6%
|
34.99%
|
34.44%
|
6.22%
|
25.45%
|
34.2%
|
36.13%
|
21.32%
|
35.41%
|
EPS
2 |
3,205
|
1,544
|
3,591
|
3,198
|
3,097
|
819.0
|
3,669
|
3,691
|
3,380
|
572.0
|
2,422
|
3,677
|
3,917
|
2,226
|
4,206
|
Dividend per Share
2 |
-
|
2,940
|
500.0
|
500.0
|
500.0
|
1,450
|
-
|
-
|
-
|
1,530
|
550.0
|
550.0
|
550.0
|
1,600
|
600.0
|
Announcement Date
|
10/21/21
|
2/8/22
|
4/22/22
|
7/21/22
|
10/25/22
|
2/7/23
|
4/26/23
|
7/25/23
|
10/24/23
|
2/7/24
|
4/25/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
8.93%
|
8.79%
|
9.8%
|
9.17%
|
9.18%
|
8.76%
|
9.15%
|
9.19%
|
ROA (Net income/ Total Assets)
|
0.66%
|
0.61%
|
0.69%
|
0.64%
|
0.65%
|
0.67%
|
0.71%
|
0.71%
|
Assets
1 |
501,792
|
566,426
|
639,067
|
685,406
|
712,605
|
733,413
|
761,414
|
781,107
|
Book Value Per Share
2 |
98,898
|
109,086
|
121,808
|
124,124
|
148,243
|
150,544
|
162,667
|
169,540
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/6/20
|
2/4/21
|
2/8/22
|
2/7/23
|
2/7/24
|
-
|
-
|
-
|
Last Close Price
76,000
KRW Average target price
83,057
KRW Spread / Average Target +9.28% Consensus |
1st Jan change
|
Capi.
|
---|
| +40.48% | 20.91B | | +13.75% | 556B | | +12.36% | 298B | | +8.64% | 247B | | +21.72% | 210B | | +16.11% | 170B | | +6.88% | 162B | | +4.42% | 153B | | -11.67% | 138B | | +0.10% | 139B |
Other Banks
|