End-of-day quote
Korea S.E.
06:00:00 2024-05-02 pm EDT
|
5-day change
|
1st Jan Change
|
30,500
KRW
|
+0.83%
|
|
-1.77%
|
+2.33%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
624,086
|
607,444
|
546,927
|
355,540
|
443,290
|
453,601
|
-
|
-
|
Enterprise Value (EV)
2 |
414.2
|
471.3
|
505.9
|
387.9
|
443.3
|
471.8
|
431.8
|
389.6
|
P/E ratio
|
11.1
x
|
20.3
x
|
15.8
x
|
11.7
x
|
-
|
9.64
x
|
8.32
x
|
6.74
x
|
Yield
|
1.7%
|
1.74%
|
1.94%
|
2.98%
|
-
|
3.28%
|
2.51%
|
3.28%
|
Capitalization / Revenue
|
0.74
x
|
0.72
x
|
0.59
x
|
0.34
x
|
0.37
x
|
0.35
x
|
0.31
x
|
0.28
x
|
EV / Revenue
|
0.49
x
|
0.55
x
|
0.54
x
|
0.37
x
|
0.37
x
|
0.36
x
|
0.3
x
|
0.24
x
|
EV / EBITDA
|
5.27
x
|
6.17
x
|
6.2
x
|
4.86
x
|
-
|
3.5
x
|
3.11
x
|
1.87
x
|
EV / FCF
|
4.57
x
|
-5.93
x
|
10.1
x
|
-18.8
x
|
-
|
9.99
x
|
7.33
x
|
-19.5
x
|
FCF Yield
|
21.9%
|
-16.9%
|
9.88%
|
-5.32%
|
-
|
10%
|
13.7%
|
-5.13%
|
Price to Book
|
1.55
x
|
1.47
x
|
1.26
x
|
0.84
x
|
-
|
1
x
|
0.91
x
|
0.82
x
|
Nbr of stocks (in thousands)
|
14,872
|
14,872
|
14,872
|
14,872
|
14,872
|
14,872
|
-
|
-
|
Reference price
3 |
41,963
|
40,844
|
36,775
|
23,906
|
29,807
|
30,500
|
30,500
|
30,500
|
Announcement Date
|
2/6/20
|
1/27/21
|
1/27/22
|
2/8/23
|
1/29/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
845.7
|
849.5
|
930
|
1,048
|
1,197
|
1,294
|
1,445
|
1,611
|
EBITDA
1 |
78.63
|
76.4
|
81.6
|
79.83
|
-
|
134.8
|
138.8
|
208.6
|
EBIT
1 |
39.6
|
38.93
|
39.97
|
34.25
|
56.95
|
66.09
|
75.38
|
98.5
|
Operating Margin
|
4.68%
|
4.58%
|
4.3%
|
3.27%
|
4.76%
|
5.11%
|
5.22%
|
6.11%
|
Earnings before Tax (EBT)
1 |
45.76
|
38.26
|
44.32
|
36.26
|
54.02
|
62.02
|
73.55
|
93.65
|
Net income
1 |
54.59
|
30.01
|
34.66
|
30.49
|
40.19
|
47.79
|
55.33
|
68.15
|
Net margin
|
6.46%
|
3.53%
|
3.73%
|
2.91%
|
3.36%
|
3.69%
|
3.83%
|
4.23%
|
EPS
2 |
3,784
|
2,009
|
2,331
|
2,050
|
-
|
3,164
|
3,667
|
4,523
|
Free Cash Flow
3 |
90,615
|
-79,543
|
49,957
|
-20,619
|
-
|
47,240
|
58,940
|
-20,000
|
FCF margin
|
10,715.33%
|
-9,363.02%
|
5,371.78%
|
-1,968.04%
|
-
|
3,651.26%
|
4,079.32%
|
-1,241.31%
|
FCF Conversion (EBITDA)
|
115,243.49%
|
-
|
61,220.03%
|
-
|
-
|
35,044.51%
|
42,451.74%
|
-
|
FCF Conversion (Net income)
|
165,992.03%
|
-
|
144,139.93%
|
-
|
-
|
98,842.24%
|
106,521.27%
|
-
|
Dividend per Share
2 |
712.1
|
712.1
|
712.1
|
712.1
|
-
|
1,000
|
764.8
|
1,000
|
Announcement Date
|
2/6/20
|
1/27/21
|
1/27/22
|
2/8/23
|
1/29/24
|
-
|
-
|
-
|
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 |
234.1
|
240.6
|
239.4
|
237.2
|
252.9
|
318.3
|
270.8
|
284.7
|
294.9
|
346.4
|
276.5
|
313.2
|
326.2
|
382.1
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
14.17
|
2.622
|
5.07
|
2.627
|
10.82
|
15.73
|
11.88
|
10.92
|
16.11
|
18.04
|
8.95
|
11.1
|
19.6
|
24.2
|
Operating Margin
|
6.05%
|
1.09%
|
2.12%
|
1.11%
|
4.28%
|
4.94%
|
4.39%
|
3.84%
|
5.46%
|
5.21%
|
3.24%
|
3.54%
|
6.01%
|
6.33%
|
Earnings before Tax (EBT)
|
14.28
|
1.79
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
10.63
|
2.408
|
3.527
|
2.487
|
-
|
17.33
|
8.933
|
7.342
|
12.5
|
12.68
|
6.49
|
8.7
|
15
|
18.6
|
Net margin
|
4.54%
|
1%
|
1.47%
|
1.05%
|
-
|
5.44%
|
3.3%
|
2.58%
|
4.24%
|
3.66%
|
2.35%
|
2.78%
|
4.6%
|
4.87%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/1/21
|
1/27/22
|
4/28/22
|
8/3/22
|
10/27/22
|
2/8/23
|
4/27/23
|
7/27/23
|
10/26/23
|
1/29/24
|
4/30/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
32.4
|
-
|
18.2
|
-
|
-
|
Net Cash position
1 |
210
|
136
|
41
|
-
|
-
|
-
|
21.9
|
64
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
0.4053
x
|
-
|
0.1346
x
|
-
|
-
|
Free Cash Flow
2 |
90,615
|
-79,543
|
49,957
|
-20,619
|
-
|
47,240
|
58,940
|
-20,000
|
ROE (net income / shareholders' equity)
|
13.7%
|
7.47%
|
8.19%
|
7.11%
|
8.89%
|
10.8%
|
11.6%
|
12.9%
|
ROA (Net income/ Total Assets)
|
7.4%
|
4.46%
|
4.95%
|
3.76%
|
-
|
4.89%
|
5.5%
|
6.7%
|
Assets
1 |
737.2
|
673.1
|
699.8
|
811
|
-
|
977.8
|
1,006
|
1,017
|
Book Value Per Share
3 |
27,065
|
27,794
|
29,128
|
28,570
|
-
|
30,532
|
33,374
|
37,206
|
Cash Flow per Share
3 |
8,141
|
-957.0
|
5,870
|
972.0
|
-
|
7,730
|
8,175
|
14,836
|
Capex
1 |
26.8
|
65.3
|
37.3
|
35.1
|
-
|
48
|
56
|
230
|
Capex / Sales
|
3.17%
|
7.69%
|
4.02%
|
3.35%
|
-
|
3.71%
|
3.88%
|
14.28%
|
Announcement Date
|
2/6/20
|
1/27/21
|
1/27/22
|
2/8/23
|
1/29/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
30,500
KRW Average target price
46,355
KRW Spread / Average Target +51.98% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.33% | 335M | | -13.45% | 191B | | +1.32% | 167B | | +1.32% | 152B | | +3.83% | 99.13B | | +7.97% | 78.79B | | +21.50% | 75.03B | | -8.21% | 70.51B | | -19.94% | 53.21B | | -8.05% | 43.78B |
Other IT Services & Consulting
|