End-of-day quote
Korea S.E.
06:00:00 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
24,700
KRW
|
-4.63%
|
|
+6.24%
|
+36.16%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
521,299
|
915,894
|
811,742
|
657,661
|
673,193
|
916,641
|
-
|
Enterprise Value (EV)
2 |
711.2
|
1,229
|
1,189
|
1,021
|
673.2
|
1,550
|
1,468
|
P/E ratio
|
10.7
x
|
-166
x
|
20.6
x
|
407
x
|
-
|
9.86
x
|
6.73
x
|
Yield
|
1.04%
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.33
x
|
2.85
x
|
1.34
x
|
0.84
x
|
0.87
x
|
0.76
x
|
0.55
x
|
EV / Revenue
|
1.81
x
|
3.82
x
|
1.96
x
|
1.3
x
|
0.87
x
|
1.28
x
|
0.88
x
|
EV / EBITDA
|
8.03
x
|
31.9
x
|
11.2
x
|
9.39
x
|
-
|
8.02
x
|
6.11
x
|
EV / FCF
|
-8.79
x
|
-8.39
x
|
-9.47
x
|
-7.35
x
|
-
|
20.4
x
|
18
x
|
FCF Yield
|
-11.4%
|
-11.9%
|
-10.6%
|
-13.6%
|
-
|
4.91%
|
5.57%
|
Price to Book
|
1.98
x
|
3.79
x
|
2.25
x
|
1.22
x
|
-
|
1.86
x
|
1.46
x
|
Nbr of stocks (in thousands)
|
36,201
|
36,201
|
37,581
|
37,581
|
37,111
|
37,111
|
-
|
Reference price
3 |
14,400
|
25,300
|
21,600
|
17,500
|
18,140
|
24,700
|
24,700
|
Announcement Date
|
3/12/20
|
3/15/21
|
3/14/22
|
3/2/23
|
2/13/24
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
392.4
|
321.9
|
606.1
|
787.6
|
777.7
|
1,213
|
1,672
|
EBITDA
1 |
88.55
|
38.53
|
106.5
|
108.7
|
-
|
193.2
|
240.4
|
EBIT
1 |
54.4
|
4.913
|
58
|
44.4
|
57.29
|
139.4
|
190.3
|
Operating Margin
|
13.86%
|
1.53%
|
9.57%
|
5.64%
|
7.37%
|
11.49%
|
11.38%
|
Earnings before Tax (EBT)
1 |
52.77
|
-2.243
|
45.07
|
15.18
|
8.697
|
101.2
|
152.9
|
Net income
1 |
48.65
|
-5.838
|
38.69
|
1.611
|
-15.87
|
94.15
|
137.8
|
Net margin
|
12.4%
|
-1.81%
|
6.38%
|
0.2%
|
-2.04%
|
7.76%
|
8.25%
|
EPS
2 |
1,344
|
-152.0
|
1,048
|
43.00
|
-
|
2,506
|
3,670
|
Free Cash Flow
3 |
-80,924
|
-146,529
|
-125,613
|
-138,822
|
-
|
76,100
|
81,800
|
FCF margin
|
-20,624.85%
|
-45,520.62%
|
-20,723.26%
|
-17,625.96%
|
-
|
6,274.91%
|
4,893.37%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
39,379.04%
|
34,033.7%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
80,828.47%
|
59,339.86%
|
Dividend per Share
2 |
150.0
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/12/20
|
3/15/21
|
3/14/22
|
3/2/23
|
2/13/24
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2019 S2
|
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 |
183.8
|
173.6
|
160.2
|
140.1
|
192.1
|
220.3
|
235.1
|
197.8
|
177.2
|
160.4
|
258
|
262.3
|
269.2
|
288.2
|
352.3
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
25.03
|
18.7
|
2.827
|
-2.295
|
17.41
|
26.46
|
8.718
|
-17.4
|
3.146
|
42.16
|
28.55
|
37.7
|
28.8
|
52.8
|
Operating Margin
|
-
|
14.42%
|
11.67%
|
2.02%
|
-1.19%
|
7.9%
|
11.25%
|
4.41%
|
-9.82%
|
1.96%
|
16.34%
|
10.88%
|
14%
|
9.99%
|
14.99%
|
Earnings before Tax (EBT)
1 |
-
|
18.96
|
19.79
|
11.68
|
-22.74
|
8.867
|
17.37
|
16.49
|
-34.59
|
-17.19
|
23.32
|
20.4
|
-
|
-
|
-
|
Net income
1 |
-
|
20.01
|
14.87
|
8.552
|
-27.91
|
9.492
|
11.47
|
13.4
|
-33.9
|
-17.87
|
22.75
|
19.1
|
-
|
-
|
-
|
Net margin
|
-
|
11.53%
|
9.28%
|
6.11%
|
-14.53%
|
4.31%
|
4.88%
|
6.78%
|
-19.13%
|
-11.14%
|
8.82%
|
7.28%
|
-
|
-
|
-
|
EPS
|
-
|
544.0
|
-
|
455.0
|
-
|
-
|
-
|
357.0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/12/20
|
11/5/21
|
3/14/22
|
5/16/22
|
8/16/22
|
11/14/22
|
3/2/23
|
5/15/23
|
8/14/23
|
11/14/23
|
2/13/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
190
|
314
|
377
|
363
|
-
|
634
|
552
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.145
x
|
8.137
x
|
3.544
x
|
3.339
x
|
-
|
3.278
x
|
2.295
x
|
Free Cash Flow
2 |
-80,924
|
-146,529
|
-125,613
|
-138,822
|
-
|
76,100
|
81,800
|
ROE (net income / shareholders' equity)
|
20.1%
|
-2.29%
|
12.9%
|
0.36%
|
-3.03%
|
22.1%
|
25%
|
ROA (Net income/ Total Assets)
|
9.79%
|
-0.93%
|
4.45%
|
0.13%
|
-
|
5.3%
|
6.2%
|
Assets
1 |
496.9
|
627.5
|
869.5
|
1,218
|
-
|
1,776
|
2,223
|
Book Value Per Share
3 |
7,279
|
6,682
|
9,584
|
14,358
|
-
|
13,268
|
16,937
|
Cash Flow per Share
3 |
-511.0
|
-996.0
|
-
|
643.0
|
-
|
3,712
|
4,881
|
Capex
1 |
62.4
|
110
|
120
|
163
|
-
|
7.95
|
4.65
|
Capex / Sales
|
15.91%
|
34.32%
|
19.84%
|
20.7%
|
-
|
0.66%
|
0.28%
|
Announcement Date
|
3/12/20
|
3/15/21
|
3/14/22
|
3/2/23
|
2/13/24
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
24,700
KRW Average target price
31,000
KRW Spread / Average Target +25.51% Consensus |
1st Jan change
|
Capi.
|
---|
| +36.16% | 662M | | -7.01% | 190B | | +8.94% | 80.4B | | +62.04% | 67.24B | | +8.32% | 56.5B | | +12.39% | 27.75B | | +11.78% | 20.16B | | +65.01% | 20.24B | | +8.27% | 17.6B | | -10.92% | 17.07B |
Other Communications & Networking
|