End-of-day quote
Korea S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
11,590
KRW
|
0.00%
|
|
+1.67%
|
-3.42%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
452,514
|
536,363
|
505,751
|
311,436
|
319,422
|
308,508
|
-
|
-
|
Enterprise Value (EV)
2 |
495.1
|
646.5
|
505.8
|
382.2
|
319.4
|
392.5
|
352.5
|
308.5
|
P/E ratio
|
9.2
x
|
11.4
x
|
10.5
x
|
5.43
x
|
4.13
x
|
4.61
x
|
4.24
x
|
4.68
x
|
Yield
|
1.94%
|
1.74%
|
2.11%
|
3.42%
|
-
|
3.54%
|
3.62%
|
-
|
Capitalization / Revenue
|
0.47
x
|
0.66
x
|
0.5
x
|
0.26
x
|
0.24
x
|
0.21
x
|
0.2
x
|
0.2
x
|
EV / Revenue
|
0.52
x
|
0.8
x
|
0.5
x
|
0.32
x
|
0.24
x
|
0.27
x
|
0.22
x
|
0.2
x
|
EV / EBITDA
|
5.74
x
|
4.83
x
|
3.83
x
|
2.52
x
|
2.12
x
|
2.61
x
|
2.3
x
|
-
|
EV / FCF
|
2.39
x
|
-
|
-
|
8.71
x
|
-
|
5.16
x
|
4.73
x
|
-
|
FCF Yield
|
41.9%
|
-
|
-
|
11.5%
|
-
|
19.4%
|
21.1%
|
-
|
Price to Book
|
1.2
x
|
-
|
-
|
0.81
x
|
-
|
0.61
x
|
0.54
x
|
-
|
Nbr of stocks (in thousands)
|
26,618
|
26,618
|
26,618
|
26,618
|
26,618
|
26,618
|
-
|
-
|
Reference price
3 |
17,000
|
20,150
|
19,000
|
11,700
|
12,000
|
11,590
|
11,590
|
11,590
|
Announcement Date
|
2/5/20
|
2/8/21
|
3/16/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
956.1
|
810.2
|
1,012
|
1,178
|
1,345
|
1,455
|
1,580
|
1,564
|
EBITDA
1 |
86.19
|
133.9
|
132
|
151.7
|
150.7
|
150.5
|
153
|
-
|
EBIT
1 |
86.15
|
98.5
|
106.6
|
106.5
|
106.9
|
119.2
|
129.6
|
127
|
Operating Margin
|
9.01%
|
12.16%
|
10.54%
|
9.04%
|
7.95%
|
8.19%
|
8.21%
|
8.12%
|
Earnings before Tax (EBT)
1 |
83.57
|
91.64
|
86.72
|
90.65
|
123
|
110.2
|
119.3
|
-
|
Net income
1 |
49.67
|
42.44
|
48.13
|
57.31
|
77.29
|
70.07
|
76.33
|
69
|
Net margin
|
5.19%
|
5.24%
|
4.76%
|
4.87%
|
5.75%
|
4.82%
|
4.83%
|
4.41%
|
EPS
2 |
1,847
|
1,771
|
1,808
|
2,153
|
2,909
|
2,512
|
2,733
|
2,478
|
Free Cash Flow
3 |
207,554
|
-
|
-
|
43,891
|
-
|
76,000
|
74,500
|
-
|
FCF margin
|
21,708.34%
|
-
|
-
|
3,727.09%
|
-
|
5,224.62%
|
4,716.58%
|
-
|
FCF Conversion (EBITDA)
|
240,803.43%
|
-
|
-
|
28,937.33%
|
-
|
50,498.34%
|
48,692.81%
|
-
|
FCF Conversion (Net income)
|
417,874.74%
|
-
|
-
|
76,586.63%
|
-
|
108,468.12%
|
97,598.26%
|
-
|
Dividend per Share
2 |
330.0
|
350.0
|
400.0
|
400.0
|
-
|
410.0
|
420.0
|
-
|
Announcement Date
|
2/5/20
|
2/8/21
|
3/16/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
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 |
250.7
|
269.8
|
258.9
|
276.4
|
313.3
|
329
|
323.6
|
320.6
|
347.1
|
353.5
|
352.7
|
354.2
|
371.3
|
390.4
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
26.62
|
26.45
|
24.55
|
27.41
|
30.6
|
23.95
|
22.94
|
25.93
|
29.34
|
28.69
|
28.35
|
28.75
|
30.7
|
32.3
|
Operating Margin
|
10.62%
|
9.8%
|
9.48%
|
9.92%
|
9.77%
|
7.28%
|
7.09%
|
8.09%
|
8.45%
|
8.12%
|
8.04%
|
8.12%
|
8.27%
|
8.27%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
31.88
|
26.77
|
42.51
|
26.8
|
29.75
|
28.2
|
32.8
|
Net income
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
24.25
|
16.84
|
19.88
|
17
|
15
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7.56%
|
4.85%
|
5.62%
|
4.82%
|
4.24%
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/29/21
|
3/16/22
|
4/29/22
|
8/2/22
|
11/1/22
|
2/8/23
|
5/3/23
|
8/2/23
|
11/1/23
|
2/7/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
42.5
|
110
|
-
|
70.8
|
-
|
84
|
44
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.4935
x
|
0.8224
x
|
-
|
0.4665
x
|
-
|
0.5581
x
|
0.2876
x
|
-
|
Free Cash Flow
2 |
207,554
|
-
|
-
|
43,891
|
-
|
76,000
|
74,500
|
-
|
ROE (net income / shareholders' equity)
|
19.5%
|
15.2%
|
9.97%
|
15.1%
|
-
|
14%
|
12.3%
|
11.4%
|
ROA (Net income/ Total Assets)
|
6.73%
|
3.17%
|
3.4%
|
3.98%
|
-
|
4.63%
|
4.57%
|
-
|
Assets
1 |
738.5
|
1,339
|
1,415
|
1,442
|
-
|
1,512
|
1,672
|
-
|
Book Value Per Share
3 |
14,118
|
-
|
-
|
14,394
|
-
|
19,031
|
21,360
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
-
|
-
|
-
|
10
|
12.5
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
0.69%
|
0.79%
|
-
|
Announcement Date
|
2/5/20
|
2/8/21
|
3/16/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
11,590
KRW Average target price
15,267
KRW Spread / Average Target +31.72% Consensus |