|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Capitalization1 |
340 802 979 | 257 157 237 | 370 472 922 | 387 370 765 | - | - |
| Entreprise Value (EV)1 |
340 738 188 | 257 067 687 | 370 379 182 | 387 271 641 | 387 256 754 | 387 248 242 |
| P/E ratio |
8,50x | 5,99x | 17,6x | 15,1x | 10,9x | 9,23x |
| Yield |
1,67% | 3,65% | 2,54% | 2,47% | 2,82% | 2,91% |
| Capitalization / Revenue |
1 423x | 1 055x | 1 608x | 1 646x | 1 468x | 1 371x |
| EV / Revenue |
1 422x | 1 055x | 1 608x | 1 645x | 1 468x | 1 371x |
| EV / EBITDA |
4 497x | 3 011x | 6 816x | 6 063x | 5 048x | 4 405x |
| Price to Book |
1,47x | 0,96x | 1,31x | 1,44x | 1,32x | 1,20x |
| Nbr of stocks (in thousands) |
6 837 169 | 6 792 669 | 6 792 669 | 6 792 669 | - | - |
| Reference price (KRW) |
50 960 | 38 700 | 55 800 | 57 900 | 57 900 | 57 900 |
| Last update |
01/30/2018 | 01/30/2019 | 01/30/2020 | 09/25/2020 | 09/25/2020 | 09/25/2020 |
|
1 KRW in Billions Estimates
|
|
| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net sales1 |
239 575 | 243 771 | 230 400 | 235 355 | 263 825 | 282 445 |
| EBITDA1 |
75 762 | 85 369 | 54 340 | 63 877 | 76 721 | 87 918 |
| Operating profit (EBIT)1 |
53 645 | 58 887 | 27 770 | 34 132 | 46 096 | 53 940 |
| Operating Margin |
22,4% | 24,2% | 12,1% | 14,5% | 17,5% | 19,1% |
| Pre-Tax Profit (EBT)1 |
56 196 | 61 160 | 30 430 | 35 573 | 48 679 | 59 070 |
| Net income1 |
41 345 | 43 891 | 21 510 | 25 337 | 34 752 | 40 990 |
| Net margin |
17,3% | 18,0% | 9,34% | 10,8% | 13,2% | 14,5% |
| EPS2 |
5 997 | 6 461 | 3 166 | 3 843 | 5 299 | 6 275 |
| Dividend per Share2 |
850 | 1 413 | 1 416 | 1 430 | 1 634 | 1 684 |
| Last update |
01/30/2018 | 01/30/2019 | 01/30/2020 | 09/25/2020 | 09/25/2020 | 09/25/2020 |
|
1 KRW in Billions 2 KRW Estimates
|
|
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net Debt1 |
- | - | - | - | - | - |
| Net Cash position1 |
64 790 | 89 550 | 93 741 | 99 124 | 114 011 | 122 524 |
| Leverage (Debt / EBITDA) |
-0,86x | -1,05x | -1,73x | -1,55x | -1,49x | -1,39x |
| Free Cash Flow2 |
19 370 000 | 37 475 457 | 20 010 000 | 22 279 678 | 27 134 617 | 40 154 399 |
| ROE (Net Profit / Equities) |
21,0% | 19,0% | 8,69% | 9,61% | 12,1% | 13,0% |
| Shareholders' equity1 |
196 879 | 231 005 | 247 492 | 263 729 | 286 244 | 315 602 |
| ROA (Net Profit / Asset) |
14,7% | 13,0% | 6,22% | 7,13% | 9,16% | 9,82% |
| Assets1 |
281 964 | 338 275 | 345 959 | 355 428 | 379 519 | 417 385 |
| Book Value Per Share3 |
34 625 | 40 210 | 42 701 | 40 174 | 43 916 | 48 115 |
| Cash Flow per Share3 |
10 264 | 11 227 | 6 680 | 8 443 | 9 760 | 11 672 |
| Capex1 |
42 790 | 29 560 | 25 370 | 32 124 | 34 924 | 34 643 |
| Capex / Sales |
17,9% | 12,1% | 11,0% | 13,6% | 13,2% | 12,3% |
| Last update |
01/30/2018 | 01/30/2019 | 01/30/2020 | 09/25/2020 | 09/25/2020 | 09/25/2020 |
|
1 KRW in Billions 2 KRW in Million 3 KRW Estimates
|
|
|
|
|
|
Financial data source
© 2020 S&P Global Market Intelligence
|
|
Capitalization (KRW) 387 370 765 335 000 Capitalization (USD) 329 133 826 138 Net sales (KRW) 230 400 000 000 000 Net sales (USD) 196 300 800 000 Free-Float capitalization (KRW) 321 214 305 901 124 Free-Float capitalization (USD) 272 923 263 634 Avg. Exchange 20 sessions (KRW) 1 201 743 507 900 Avg. Exchange 20 sessions (USD) 1 023 885 469 Average Daily Capital Traded 0%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|
United Kingdom
Canada
France
Deutschland
Schweiz (DE)
Report
