End-of-day quote
Korea S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
14,910
KRW
|
+1.36%
|
|
-1.19%
|
+11.94%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,682,393
|
1,308,630
|
1,278,694
|
1,506,520
|
1,150,152
|
1,287,445
|
-
|
-
|
Enterprise Value (EV)
2 |
2,589
|
2,286
|
2,407
|
2,230
|
1,150
|
1,720
|
1,631
|
1,437
|
P/E ratio
|
112
x
|
-11.1
x
|
-24.3
x
|
74.9
x
|
18.4
x
|
19.1
x
|
15.9
x
|
13.6
x
|
Yield
|
0.51%
|
0.65%
|
-
|
-
|
-
|
0.9%
|
1.08%
|
1.26%
|
Capitalization / Revenue
|
1.72
x
|
2.88
x
|
3.09
x
|
2.56
x
|
1.16
x
|
1.16
x
|
1.07
x
|
1.04
x
|
EV / Revenue
|
2.64
x
|
5.03
x
|
5.81
x
|
3.79
x
|
1.16
x
|
1.56
x
|
1.36
x
|
1.16
x
|
EV / EBITDA
|
15.9
x
|
148
x
|
56.3
x
|
21.2
x
|
-
|
7
x
|
6.22
x
|
5.37
x
|
EV / FCF
|
36
x
|
-14.7
x
|
-48.6
x
|
47.8
x
|
-
|
10.4
x
|
8.55
x
|
6.89
x
|
FCF Yield
|
2.78%
|
-6.82%
|
-2.06%
|
2.09%
|
-
|
9.65%
|
11.7%
|
14.5%
|
Price to Book
|
1.04
x
|
1.14
x
|
1.04
x
|
1.11
x
|
-
|
0.91
x
|
0.87
x
|
0.84
x
|
Nbr of stocks (in thousands)
|
85,184
|
85,531
|
85,531
|
85,598
|
86,348
|
86,348
|
-
|
-
|
Reference price
3 |
19,750
|
15,300
|
14,950
|
17,600
|
13,320
|
14,910
|
14,910
|
14,910
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/17/22
|
2/15/23
|
2/15/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
979.4
|
454.4
|
414.5
|
587.6
|
994.2
|
1,106
|
1,201
|
1,239
|
EBITDA
1 |
162.9
|
15.4
|
42.79
|
105.2
|
-
|
245.8
|
262.2
|
267.7
|
EBIT
1 |
51.97
|
-86.34
|
-55.26
|
10.41
|
145.8
|
167.5
|
185.5
|
194
|
Operating Margin
|
5.31%
|
-19%
|
-13.33%
|
1.77%
|
14.66%
|
15.15%
|
15.45%
|
15.66%
|
Earnings before Tax (EBT)
1 |
15.22
|
-175.2
|
-60.18
|
30.13
|
95.6
|
120.3
|
145.2
|
172.2
|
Net income
1 |
14.96
|
-109.8
|
-45.6
|
25.48
|
66.36
|
68.25
|
83.92
|
96.16
|
Net margin
|
1.53%
|
-24.17%
|
-11%
|
4.34%
|
6.68%
|
6.17%
|
6.99%
|
7.76%
|
EPS
2 |
177.0
|
-1,383
|
-614.0
|
235.0
|
725.0
|
782.6
|
940.5
|
1,097
|
Free Cash Flow
3 |
71,904
|
-155,835
|
-49,549
|
46,658
|
-
|
166,086
|
190,720
|
208,725
|
FCF margin
|
7,341.43%
|
-34,291.28%
|
-11,954.98%
|
7,939.91%
|
-
|
15,020.38%
|
15,884.6%
|
16,850%
|
FCF Conversion (EBITDA)
|
44,142.67%
|
-
|
-
|
44,360.59%
|
-
|
67,563.3%
|
72,735.67%
|
77,977.71%
|
FCF Conversion (Net income)
|
480,516.14%
|
-
|
-
|
183,079.66%
|
-
|
243,365.43%
|
227,254.58%
|
217,057.9%
|
Dividend per Share
2 |
100.0
|
100.0
|
-
|
-
|
-
|
134.6
|
160.4
|
187.4
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/17/22
|
2/15/23
|
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 |
121.8
|
111.5
|
99.73
|
105.2
|
189.5
|
193.2
|
191.5
|
275.3
|
285.6
|
241.8
|
257.5
|
286.6
|
304.3
|
289.8
|
EBITDA
1 |
29.62
|
2.819
|
-
|
-
|
-
|
42.03
|
41.94
|
74.99
|
77.12
|
-
|
64.85
|
71.07
|
72.11
|
43.14
|
EBIT
1 |
4.811
|
-20.34
|
-25.53
|
-20.64
|
38.35
|
18.23
|
19.02
|
54.89
|
57.13
|
14.73
|
35.76
|
40.25
|
50.23
|
36.57
|
Operating Margin
|
3.95%
|
-18.25%
|
-25.6%
|
-19.61%
|
20.24%
|
9.44%
|
9.93%
|
19.94%
|
20.01%
|
6.09%
|
13.89%
|
14.05%
|
16.51%
|
12.62%
|
Earnings before Tax (EBT)
1 |
-10.75
|
-63.17
|
-34.58
|
31.2
|
37.01
|
-3.491
|
10.3
|
44.33
|
51.64
|
-10.67
|
25.76
|
33.52
|
39.27
|
2.017
|
Net income
1 |
-6.192
|
-40.12
|
-28.58
|
18.61
|
39.37
|
-3.913
|
6.99
|
29.41
|
35.26
|
-5.298
|
13.14
|
19.42
|
21.03
|
1.007
|
Net margin
|
-5.09%
|
-35.99%
|
-28.65%
|
17.68%
|
20.78%
|
-2.03%
|
3.65%
|
10.68%
|
12.35%
|
-2.19%
|
5.1%
|
6.78%
|
6.91%
|
0.35%
|
EPS
2 |
-72.00
|
-
|
-
|
218.0
|
354.0
|
-74.00
|
81.00
|
341.0
|
332.0
|
-91.00
|
187.2
|
175.5
|
201.6
|
154.9
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
188.4
|
Announcement Date
|
11/9/21
|
2/17/22
|
5/12/22
|
8/10/22
|
11/10/22
|
2/15/23
|
5/10/23
|
8/10/23
|
11/9/23
|
2/15/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
907
|
977
|
1,129
|
723
|
-
|
433
|
344
|
150
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.567
x
|
63.48
x
|
26.37
x
|
6.875
x
|
-
|
1.762
x
|
1.311
x
|
0.5601
x
|
Free Cash Flow
2 |
71,904
|
-155,835
|
-49,549
|
46,658
|
-
|
166,086
|
190,720
|
208,725
|
ROE (net income / shareholders' equity)
|
1.18%
|
-9.8%
|
-4.42%
|
1%
|
-
|
4.46%
|
5.41%
|
5.65%
|
ROA (Net income/ Total Assets)
|
0.45%
|
-3.48%
|
-1.55%
|
0.73%
|
-
|
2.88%
|
3.23%
|
3.47%
|
Assets
1 |
3,311
|
3,154
|
2,945
|
3,510
|
-
|
2,371
|
2,598
|
2,768
|
Book Value Per Share
3 |
18,972
|
13,434
|
14,400
|
15,915
|
-
|
16,412
|
17,219
|
17,842
|
Cash Flow per Share
3 |
1,841
|
-1,829
|
-411.0
|
745.0
|
-
|
764.0
|
859.0
|
-
|
Capex
1 |
84.9
|
8.71
|
14.4
|
17.1
|
-
|
54.8
|
48.7
|
47.3
|
Capex / Sales
|
8.67%
|
1.92%
|
3.48%
|
2.91%
|
-
|
4.96%
|
4.05%
|
3.82%
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/17/22
|
2/15/23
|
2/15/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
14,910
KRW Average target price
18,579
KRW Spread / Average Target +24.60% Consensus |
1st Jan change
|
Capi.
|
---|
| +11.94% | 935M | | -7.64% | 33.86B | | +5.24% | 10.74B | | -8.00% | 8.15B | | +15.79% | 2.59B | | -5.62% | 2.22B | | +2.64% | 2B | | 0.00% | 1.53B | | +9.80% | 1.37B | | -1.56% | 1.28B |
Casinos
|