| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in B KRW |
Estimates in B KRW |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | - | - | 47 243 | 47 495 | 49 786 | 52 171 | | Operating income (EBITDA) | 3 902 | 4 516 | 4 586 | 4 566 | 4 920 | 5 214 | | Operating profit (EBIT) | 2 836 | - | 3 522 | 3 404 | 3 711 | 4 042 | | Pre-Tax Profit (EBT) | 2 776 | - | 5 164 | 4 921 | 5 452 | 5 893 | | Net income | 2 254 | - | 3 865 | 3 699 | 4 077 | 4 394 | | EPS ( KRW) | 6 546 | 8 457 | 9 545 | 9 097 | 10 040 | 10 838 | | Dividend per Share ( KRW) | - | 600 | 650 | 672 | 704 | 677 | | Yield | - | 1,05% | 1,13% | 1,17% | 1,23% | 1,18% | | Announcement Date | | | 01/25/2013
01:54am | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
6,30x |
5,71x |
|
Capitalization / Revenue
|
0,49x |
0,47x |
|
EV / Revenue
|
0,45x |
0,39x |
|
EV / EBITDA
|
4,69x |
3,96x |
|
Yield (DPS / Price)
|
1,17% |
1,23% |
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
7,17% |
7,45% |
|
operating laverage (Delta EBIT / Delta Sales)
|
- |
1,87x |
|
Net Margin (Net Profit / Revenue)
|
7,79% |
8,19% |
|
ROA (Net Profit / Asset)
|
10,8% |
10,9% |
|
ROE (Net Profit / Equities)
|
19,9% |
18,4% |
|
Rate of Dividend
|
7,39% |
7,01% |
|
|
|
