End-of-day quote
Korea S.E.
06:00:00 2024-04-28 pm EDT
|
5-day change
|
1st Jan Change
|
22,800
KRW
|
-2.98%
|
|
+0.22%
|
+5.80%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
268,566
|
267,160
|
276,534
|
246,892
|
194,149
|
204,173
|
-
|
-
|
Enterprise Value (EV)
2 |
268.6
|
267.2
|
53.6
|
246.9
|
194.1
|
-100.8
|
-88.53
|
-77.63
|
P/E ratio
|
8.92
x
|
19.8
x
|
6.95
x
|
6.51
x
|
6.52
x
|
6.31
x
|
5.54
x
|
5.97
x
|
Yield
|
-
|
1.61%
|
2%
|
2.45%
|
-
|
3.51%
|
3.13%
|
3.95%
|
Capitalization / Revenue
|
-
|
0.51
x
|
0.41
x
|
0.31
x
|
0.22
x
|
0.21
x
|
0.2
x
|
0.18
x
|
EV / Revenue
|
-
|
0.51
x
|
0.08
x
|
0.31
x
|
0.22
x
|
-0.1
x
|
-0.09
x
|
-0.07
x
|
EV / EBITDA
|
-
|
-
|
0.86
x
|
3.43
x
|
3.05
x
|
-1.27
x
|
-1.39
x
|
-1.16
x
|
EV / FCF
|
-
|
-
|
1.01
x
|
-
|
-
|
-2.88
x
|
-2.21
x
|
-
|
FCF Yield
|
-
|
-
|
99.3%
|
-
|
-
|
-34.7%
|
-45.2%
|
-
|
Price to Book
|
-
|
-
|
1
x
|
0.79
x
|
-
|
0.63
x
|
0.57
x
|
0.54
x
|
Nbr of stocks (in thousands)
|
9,374
|
9,374
|
9,374
|
9,299
|
9,009
|
8,955
|
-
|
-
|
Reference price
3 |
28,650
|
28,500
|
29,500
|
26,550
|
21,550
|
22,800
|
22,800
|
22,800
|
Announcement Date
|
3/16/20
|
2/16/21
|
3/8/22
|
3/13/23
|
3/18/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
519.3
|
670.5
|
804.9
|
891.6
|
961
|
1,012
|
1,105
|
EBITDA
1 |
-
|
-
|
62.07
|
71.9
|
63.69
|
79.7
|
63.85
|
66.8
|
EBIT
1 |
-
|
36.72
|
46.82
|
48.08
|
36.73
|
40.8
|
46.93
|
44.3
|
Operating Margin
|
-
|
7.07%
|
6.98%
|
5.97%
|
4.12%
|
4.25%
|
4.64%
|
4.01%
|
Earnings before Tax (EBT)
1 |
-
|
33.92
|
50.7
|
51.16
|
38.7
|
44
|
51.23
|
47.9
|
Net income
1 |
30.11
|
13.51
|
39.8
|
38.27
|
30.28
|
36.1
|
39.6
|
38.2
|
Net margin
|
-
|
2.6%
|
5.94%
|
4.76%
|
3.4%
|
3.76%
|
3.91%
|
3.46%
|
EPS
2 |
3,212
|
1,441
|
4,245
|
4,079
|
3,306
|
3,614
|
4,115
|
3,820
|
Free Cash Flow
3 |
-
|
-
|
53,209
|
-
|
-
|
35,000
|
40,000
|
-
|
FCF margin
|
-
|
-
|
7,936.22%
|
-
|
-
|
3,642.04%
|
3,954.13%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
85,727.68%
|
-
|
-
|
43,914.68%
|
62,646.83%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
133,700.33%
|
-
|
-
|
96,952.91%
|
101,010.1%
|
-
|
Dividend per Share
2 |
-
|
460.0
|
590.0
|
650.0
|
-
|
800.0
|
713.3
|
900.0
|
Announcement Date
|
3/16/20
|
2/16/21
|
3/8/22
|
3/13/23
|
3/18/24
|
-
|
-
|
-
|
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 |
165.8
|
181.4
|
176.4
|
204.7
|
210.9
|
213
|
208.8
|
225.1
|
224.7
|
233.1
|
225.2
|
241.9
|
242.5
|
251.5
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
12.59
|
13.47
|
10.7
|
13.64
|
13.45
|
10.29
|
6.512
|
10.94
|
12.3
|
6.986
|
8
|
11.1
|
12.4
|
9.4
|
Operating Margin
|
7.6%
|
7.43%
|
6.07%
|
6.66%
|
6.38%
|
4.83%
|
3.12%
|
4.86%
|
5.47%
|
3%
|
3.55%
|
4.59%
|
5.11%
|
3.74%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12.74
|
15.49
|
2.989
|
-
|
-
|
-
|
-
|
Net income
|
10.54
|
12.96
|
-
|
11.56
|
-
|
-
|
-
|
9.674
|
11.67
|
3.183
|
-
|
-
|
-
|
-
|
Net margin
|
6.36%
|
7.14%
|
-
|
5.65%
|
-
|
-
|
-
|
4.3%
|
5.19%
|
1.37%
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
1,233
|
-
|
-
|
-
|
-
|
1,286
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/12/21
|
3/8/22
|
5/13/22
|
8/16/22
|
11/14/22
|
3/13/23
|
5/15/23
|
8/14/23
|
11/14/23
|
3/18/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
223
|
-
|
-
|
305
|
293
|
282
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
-
|
-
|
53,209
|
-
|
-
|
35,000
|
40,000
|
-
|
ROE (net income / shareholders' equity)
|
-
|
4.67%
|
15.2%
|
13%
|
-
|
10.4%
|
10.1%
|
9.4%
|
ROA (Net income/ Total Assets)
|
-
|
1.7%
|
5.18%
|
-
|
-
|
2.9%
|
3.07%
|
2.9%
|
Assets
1 |
-
|
795.4
|
767.9
|
-
|
-
|
1,245
|
1,291
|
1,317
|
Book Value Per Share
3 |
-
|
-
|
29,620
|
33,533
|
-
|
35,948
|
40,036
|
41,974
|
Cash Flow per Share
3 |
-
|
-
|
6,419
|
4,469
|
-
|
7,027
|
5,675
|
5,568
|
Capex
1 |
-
|
-
|
6.97
|
-
|
-
|
11.8
|
10.7
|
12.9
|
Capex / Sales
|
-
|
-
|
1.04%
|
-
|
-
|
1.23%
|
1.05%
|
1.17%
|
Announcement Date
|
3/16/20
|
2/16/21
|
3/8/22
|
3/13/23
|
3/18/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
22,800
KRW Average target price
25,833
KRW Spread / Average Target +13.30% Consensus |