End-of-day quote
Korea S.E.
06:00:00 2024-05-21 pm EDT
|
5-day change
|
1st Jan Change
|
48,700
KRW
|
-3.18%
|
|
+1.88%
|
+29.01%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
910,756
|
996,521
|
1,216,677
|
1,185,127
|
2,420,323
|
3,085,250
|
-
|
-
|
Enterprise Value (EV)
2 |
875.6
|
927.8
|
1,204
|
1,161
|
2,376
|
2,961
|
2,859
|
2,759
|
P/E ratio
|
26.6
x
|
26.1
x
|
27.8
x
|
15.8
x
|
32.8
x
|
30.3
x
|
25.3
x
|
20.6
x
|
Yield
|
0.33%
|
0.39%
|
0.35%
|
0.63%
|
0.53%
|
0.43%
|
0.46%
|
0.52%
|
Capitalization / Revenue
|
11.2
x
|
13
x
|
12.1
x
|
8.36
x
|
13.4
x
|
13.4
x
|
11
x
|
9.07
x
|
EV / Revenue
|
10.8
x
|
12.1
x
|
12
x
|
8.18
x
|
13.2
x
|
12.9
x
|
10.2
x
|
8.11
x
|
EV / EBITDA
|
20.3
x
|
21.7
x
|
22.2
x
|
16.1
x
|
25.4
x
|
23.9
x
|
18.7
x
|
15
x
|
EV / FCF
|
26.7
x
|
24.9
x
|
322
x
|
42.6
x
|
39.5
x
|
31.5
x
|
26.5
x
|
20.8
x
|
FCF Yield
|
3.75%
|
4.02%
|
0.31%
|
2.35%
|
2.53%
|
3.17%
|
3.77%
|
4.82%
|
Price to Book
|
10.1
x
|
8.05
x
|
7.43
x
|
5.19
x
|
8.58
x
|
8.16
x
|
6.26
x
|
4.9
x
|
Nbr of stocks (in thousands)
|
64,364
|
64,709
|
64,717
|
64,409
|
64,115
|
63,222
|
-
|
-
|
Reference price
3 |
14,150
|
15,400
|
18,800
|
18,400
|
37,750
|
48,800
|
48,800
|
48,800
|
Announcement Date
|
2/6/20
|
2/3/21
|
2/15/22
|
2/15/23
|
2/14/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
81.13
|
76.46
|
100.6
|
141.8
|
180.1
|
230.4
|
280.8
|
340.3
|
EBITDA
1 |
43.11
|
42.69
|
54.24
|
72.25
|
93.6
|
123.8
|
152.7
|
184.1
|
EBIT
1 |
41.69
|
40.61
|
51.71
|
68.88
|
89.6
|
118.5
|
147.6
|
178.3
|
Operating Margin
|
51.38%
|
53.11%
|
51.41%
|
48.57%
|
49.75%
|
51.45%
|
52.57%
|
52.41%
|
Earnings before Tax (EBT)
1 |
41.73
|
39.29
|
55.62
|
96.76
|
93.8
|
130.4
|
159.1
|
193
|
Net income
1 |
33.39
|
38.16
|
42.89
|
75.38
|
74.2
|
103.5
|
123.6
|
151.7
|
Net margin
|
41.16%
|
49.91%
|
42.63%
|
53.16%
|
41.2%
|
44.92%
|
44.02%
|
44.58%
|
EPS
2 |
531.0
|
589.0
|
676.0
|
1,165
|
1,152
|
1,613
|
1,927
|
2,365
|
Free Cash Flow
3 |
32,841
|
37,333
|
3,739
|
27,273
|
60,158
|
93,967
|
107,888
|
132,850
|
FCF margin
|
40,478.45%
|
48,826.57%
|
3,716.88%
|
19,233.09%
|
33,402.42%
|
40,791.54%
|
38,424.71%
|
39,043.87%
|
FCF Conversion (EBITDA)
|
76,182.1%
|
87,448.02%
|
6,894.11%
|
37,746.93%
|
64,271.11%
|
75,875.29%
|
70,635.48%
|
72,172.62%
|
FCF Conversion (Net income)
|
98,345.33%
|
97,821.19%
|
8,718.33%
|
36,181.52%
|
81,075.15%
|
90,810.98%
|
87,279.78%
|
87,580.57%
|
Dividend per Share
2 |
46.00
|
60.00
|
66.00
|
116.0
|
200.0
|
208.2
|
226.8
|
251.9
|
Announcement Date
|
2/6/20
|
2/3/21
|
2/15/22
|
2/15/23
|
2/14/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Net sales
1 |
25.32
|
35.38
|
32.68
|
33.27
|
40.47
|
38.97
|
45.9
|
48.25
|
47
|
50.38
|
58.1
|
59.41
|
61.3
|
63
|
EBITDA
1 |
-
|
-
|
-
|
18.29
|
20.3
|
20.88
|
24.18
|
-
|
23
|
27.67
|
31.4
|
31.5
|
32.7
|
35.1
|
EBIT
1 |
11.43
|
16.7
|
15.26
|
17.48
|
19.43
|
19.89
|
23.15
|
24.66
|
21.9
|
26.51
|
29.28
|
30.4
|
30.95
|
33.8
|
Operating Margin
|
45.16%
|
47.21%
|
46.69%
|
52.54%
|
48.01%
|
51.04%
|
50.43%
|
51.12%
|
46.6%
|
52.62%
|
50.4%
|
51.17%
|
50.49%
|
53.65%
|
Earnings before Tax (EBT)
1 |
11.23
|
16.62
|
17.53
|
22.14
|
40.46
|
23.13
|
24.65
|
27.77
|
18.3
|
32.09
|
31.6
|
35.5
|
33.05
|
-
|
Net income
1 |
9.68
|
12.82
|
13.81
|
18.71
|
30.04
|
18.78
|
18.56
|
21.19
|
15.7
|
26.09
|
23.98
|
25.25
|
25.28
|
30.9
|
Net margin
|
38.23%
|
36.22%
|
42.25%
|
56.25%
|
74.23%
|
48.17%
|
40.44%
|
43.93%
|
33.4%
|
51.79%
|
41.28%
|
42.5%
|
41.25%
|
49.05%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
244.0
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/15/22
|
5/13/22
|
8/9/22
|
11/9/22
|
2/15/23
|
5/10/23
|
8/11/23
|
11/7/23
|
2/14/24
|
5/8/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
35.2
|
68.7
|
13
|
24.6
|
44.3
|
125
|
227
|
326
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
32,841
|
37,333
|
3,739
|
27,273
|
60,158
|
93,967
|
107,888
|
132,850
|
ROE (net income / shareholders' equity)
|
47.8%
|
36.1%
|
29.9%
|
38.3%
|
28.9%
|
30.6%
|
27.8%
|
26.3%
|
ROA (Net income/ Total Assets)
|
35%
|
30.4%
|
24.8%
|
22.7%
|
21%
|
24.2%
|
22.7%
|
22.2%
|
Assets
1 |
95.35
|
125.6
|
173.2
|
331.4
|
353.4
|
427.8
|
545.1
|
683.3
|
Book Value Per Share
3 |
1,407
|
1,913
|
2,530
|
3,549
|
4,402
|
5,983
|
7,794
|
9,964
|
Cash Flow per Share
3 |
621.0
|
589.0
|
561.0
|
846.0
|
1,004
|
1,737
|
1,895
|
2,212
|
Capex
1 |
6.19
|
0.79
|
32.6
|
27.5
|
4.47
|
13.1
|
12.7
|
15.5
|
Capex / Sales
|
7.63%
|
1.04%
|
32.43%
|
19.38%
|
2.48%
|
5.7%
|
4.53%
|
4.54%
|
Announcement Date
|
2/6/20
|
2/3/21
|
2/15/22
|
2/15/23
|
2/14/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
48,700
KRW Average target price
49,182
KRW Spread / Average Target +0.99% Consensus |