End-of-day quote
Korea S.E.
06:00:00 2024-05-27 pm EDT
|
5-day change
|
1st Jan Change
|
223,000
KRW
|
+5.69%
|
|
+7.47%
|
+79.12%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,807,178
|
1,442,372
|
2,427,332
|
3,721,909
|
6,295,892
|
11,276,979
|
-
|
-
|
Enterprise Value (EV)
2 |
2,859
|
2,456
|
2,680
|
4,034
|
8,567
|
13,326
|
12,956
|
12,087
|
P/E ratio
|
13.7
x
|
11.9
x
|
9.62
x
|
18.9
x
|
7.73
x
|
19.2
x
|
14.6
x
|
12.2
x
|
Yield
|
-
|
-
|
1.46%
|
1.36%
|
1.45%
|
0.86%
|
1.01%
|
1.11%
|
Capitalization / Revenue
|
0.34
x
|
0.27
x
|
0.38
x
|
0.57
x
|
0.67
x
|
1.04
x
|
0.91
x
|
0.84
x
|
EV / Revenue
|
0.54
x
|
0.46
x
|
0.42
x
|
0.62
x
|
0.91
x
|
1.23
x
|
1.04
x
|
0.9
x
|
EV / EBITDA
|
7.45
x
|
5.02
x
|
4.32
x
|
6.38
x
|
8.32
x
|
10.6
x
|
8.39
x
|
7.05
x
|
EV / FCF
|
5.09
x
|
10
x
|
4.05
x
|
3.04
x
|
9.14
x
|
23.6
x
|
18
x
|
14.1
x
|
FCF Yield
|
19.6%
|
9.99%
|
24.7%
|
32.8%
|
10.9%
|
4.23%
|
5.56%
|
7.08%
|
Price to Book
|
0.73
x
|
0.56
x
|
0.84
x
|
1.3
x
|
1.78
x
|
2.87
x
|
2.44
x
|
2.1
x
|
Nbr of stocks (in thousands)
|
51,560
|
50,610
|
50,569
|
50,569
|
50,569
|
50,569
|
-
|
-
|
Reference price
3 |
35,050
|
28,500
|
48,000
|
73,600
|
124,500
|
223,000
|
223,000
|
223,000
|
Announcement Date
|
2/21/20
|
2/26/21
|
2/25/22
|
2/24/23
|
2/7/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,264
|
5,321
|
6,415
|
6,540
|
9,366
|
10,865
|
12,438
|
13,423
|
EBITDA
1 |
384
|
489.6
|
620.5
|
632.6
|
1,030
|
1,255
|
1,544
|
1,715
|
EBIT
1 |
165.2
|
243.9
|
383
|
375.3
|
701.7
|
920.8
|
1,201
|
1,373
|
Operating Margin
|
3.14%
|
4.58%
|
5.97%
|
5.74%
|
7.49%
|
8.48%
|
9.66%
|
10.23%
|
Earnings before Tax (EBT)
1 |
156.3
|
171.8
|
405.3
|
171.8
|
1,240
|
883.1
|
1,176
|
1,397
|
Net income
1 |
132.2
|
121.4
|
252.6
|
156.9
|
998.4
|
558.9
|
784.2
|
925.8
|
Net margin
|
2.51%
|
2.28%
|
3.94%
|
2.4%
|
10.66%
|
5.14%
|
6.31%
|
6.9%
|
EPS
2 |
2,558
|
2,390
|
4,989
|
3,897
|
16,103
|
11,639
|
15,294
|
18,285
|
Free Cash Flow
3 |
561,306
|
245,358
|
661,728
|
1,325,011
|
936,855
|
564,133
|
720,456
|
855,525
|
FCF margin
|
10,662.9%
|
4,610.74%
|
10,315.17%
|
20,261.33%
|
10,002.76%
|
5,192.42%
|
5,792.49%
|
6,373.69%
|
FCF Conversion (EBITDA)
|
146,174.28%
|
50,115.33%
|
106,648.4%
|
209,453.88%
|
90,938.07%
|
44,935.18%
|
46,673.76%
|
49,875.99%
|
FCF Conversion (Net income)
|
424,572.05%
|
202,106.85%
|
261,966.56%
|
844,580.11%
|
93,834.09%
|
100,936.64%
|
91,865.76%
|
92,412.54%
|
Dividend per Share
2 |
-
|
-
|
700.0
|
1,000
|
1,800
|
1,921
|
2,255
|
2,466
|
Announcement Date
|
2/21/20
|
2/26/21
|
2/25/22
|
2/24/23
|
2/7/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
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 |
1,974
|
1,378
|
1,671
|
1,398
|
2,518
|
1,927
|
1,798
|
1,982
|
3,442
|
1,848
|
2,462
|
2,714
|
3,765
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
81.3
|
66.4
|
112.9
|
64.4
|
176.6
|
228.5
|
83.1
|
104.3
|
289.5
|
37.4
|
204.5
|
254.9
|
370.7
|
Operating Margin
|
4.12%
|
4.82%
|
6.76%
|
4.61%
|
7.01%
|
11.86%
|
4.62%
|
5.26%
|
8.41%
|
2.02%
|
8.31%
|
9.39%
|
9.85%
|
Earnings before Tax (EBT)
1 |
42
|
57
|
46
|
111.4
|
54.62
|
654.5
|
344.3
|
13.7
|
227.1
|
56.2
|
197.4
|
268
|
361.8
|
Net income
1 |
30.2
|
40.4
|
25.7
|
88.7
|
89.69
|
408.8
|
269.6
|
-20.6
|
171.8
|
-12.6
|
128.8
|
181.1
|
246.1
|
Net margin
|
1.53%
|
2.93%
|
1.54%
|
6.35%
|
3.56%
|
21.21%
|
14.99%
|
-1.04%
|
4.99%
|
-0.68%
|
5.23%
|
6.67%
|
6.54%
|
EPS
|
596.0
|
-
|
-
|
-
|
-
|
8,041
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/25/22
|
4/29/22
|
7/29/22
|
10/31/22
|
2/24/23
|
4/27/23
|
7/27/23
|
10/31/23
|
2/7/24
|
4/30/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,052
|
1,014
|
253
|
312
|
2,271
|
2,049
|
1,679
|
810
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.74
x
|
2.071
x
|
0.4071
x
|
0.4937
x
|
2.204
x
|
1.632
x
|
1.088
x
|
0.4721
x
|
Free Cash Flow
2 |
561,306
|
245,358
|
661,728
|
1,325,011
|
936,855
|
564,133
|
720,456
|
855,525
|
ROE (net income / shareholders' equity)
|
6.02%
|
5.64%
|
8.72%
|
3.98%
|
23.2%
|
14.6%
|
18.3%
|
18%
|
ROA (Net income/ Total Assets)
|
2.05%
|
1.81%
|
2.46%
|
1.86%
|
4.71%
|
2.95%
|
3.79%
|
4.09%
|
Assets
1 |
6,437
|
6,696
|
10,256
|
8,416
|
21,186
|
18,946
|
20,683
|
22,649
|
Book Value Per Share
3 |
48,217
|
51,133
|
57,134
|
56,612
|
69,773
|
77,718
|
91,373
|
106,249
|
Cash Flow per Share
3 |
13,836
|
8,557
|
19,556
|
30,038
|
27,384
|
19,791
|
23,275
|
27,876
|
Capex
1 |
154
|
189
|
166
|
197
|
453
|
416
|
433
|
454
|
Capex / Sales
|
2.92%
|
3.56%
|
2.59%
|
3.01%
|
4.84%
|
3.82%
|
3.48%
|
3.38%
|
Announcement Date
|
2/21/20
|
2/26/21
|
2/25/22
|
2/24/23
|
2/7/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
223,000
KRW Average target price
259,556
KRW Spread / Average Target +16.39% Consensus |
1st Jan change
|
Capi.
|
---|
| +79.12% | 8.3B | | +25.41% | 140B | | +14.51% | 81.45B | | -2.70% | 67.41B | | +22.60% | 52.75B | | +48.46% | 48.2B | | +3.92% | 41.52B | | +80.16% | 40.35B | | +79.09% | 24.73B | | +11.56% | 21.75B |
Other Aerospace & Defense
|