End-of-day quote
Korea S.E.
06:00:00 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
240,500
KRW
|
-1.43%
|
|
+4.79%
|
+57.29%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,272,315
|
1,429,849
|
1,460,401
|
806,003
|
1,850,419
|
2,904,517
|
-
|
-
|
Enterprise Value (EV)
2 |
1,217
|
1,345
|
1,368
|
806
|
1,850
|
2,682
|
2,648
|
2,564
|
P/E ratio
|
105
x
|
67.1
x
|
20.3
x
|
10.6
x
|
50.5
x
|
46.9
x
|
29
x
|
20.9
x
|
Yield
|
0.15%
|
0.17%
|
0.75%
|
-
|
-
|
0.42%
|
0.44%
|
0.52%
|
Capitalization / Revenue
|
6.16
x
|
4.4
x
|
3.74
x
|
1.8
x
|
5.85
x
|
7.26
x
|
5.63
x
|
4.67
x
|
EV / Revenue
|
5.89
x
|
4.14
x
|
3.5
x
|
1.8
x
|
5.85
x
|
6.7
x
|
5.13
x
|
4.12
x
|
EV / EBITDA
|
57
x
|
26
x
|
15.4
x
|
7.86
x
|
51.1
x
|
31.9
x
|
18.8
x
|
14.8
x
|
EV / FCF
|
24.6
x
|
32.7
x
|
-377
x
|
-
|
-
|
192
x
|
49
x
|
26.8
x
|
FCF Yield
|
4.07%
|
3.06%
|
-0.27%
|
-
|
-
|
0.52%
|
2.04%
|
3.73%
|
Price to Book
|
3.27
x
|
3.57
x
|
3.05
x
|
-
|
-
|
4.82
x
|
4.2
x
|
3.46
x
|
Nbr of stocks (in thousands)
|
12,317
|
12,221
|
12,221
|
12,102
|
12,102
|
12,102
|
-
|
-
|
Reference price
3 |
103,300
|
117,000
|
119,500
|
66,600
|
152,900
|
240,000
|
240,000
|
240,000
|
Announcement Date
|
3/11/20
|
3/11/21
|
3/4/22
|
3/14/23
|
3/13/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
206.5
|
325.1
|
390.9
|
447.2
|
316.4
|
400.3
|
516.2
|
621.5
|
EBITDA
1 |
21.34
|
51.71
|
89
|
102.5
|
36.19
|
84.13
|
140.8
|
173.1
|
EBIT
1 |
7.1
|
38.49
|
78.14
|
92.8
|
28.33
|
71.98
|
121.8
|
165.4
|
Operating Margin
|
3.44%
|
11.84%
|
19.99%
|
20.75%
|
8.96%
|
17.98%
|
23.59%
|
26.62%
|
Earnings before Tax (EBT)
1 |
14.79
|
30.61
|
92.78
|
100.8
|
50.23
|
86.63
|
133.4
|
185.6
|
Net income
1 |
12.1
|
21.35
|
72.16
|
76.52
|
36.62
|
62.93
|
101.5
|
141.1
|
Net margin
|
5.86%
|
6.57%
|
18.46%
|
17.11%
|
11.58%
|
15.72%
|
19.66%
|
22.7%
|
EPS
2 |
984.0
|
1,744
|
5,882
|
6,293
|
3,026
|
5,113
|
8,265
|
11,465
|
Free Cash Flow
3 |
49,562
|
41,149
|
-3,628
|
-
|
-
|
13,950
|
54,020
|
95,533
|
FCF margin
|
24,004.57%
|
12,656.29%
|
-928.22%
|
-
|
-
|
3,485.23%
|
10,463.92%
|
15,370.79%
|
FCF Conversion (EBITDA)
|
232,250.37%
|
79,570.67%
|
-
|
-
|
-
|
16,580.82%
|
38,380.11%
|
55,200.31%
|
FCF Conversion (Net income)
|
409,585.85%
|
192,740.47%
|
-
|
-
|
-
|
22,166.31%
|
53,221.67%
|
67,722.12%
|
Dividend per Share
2 |
150.0
|
200.0
|
900.0
|
-
|
-
|
1,000
|
1,062
|
1,250
|
Announcement Date
|
3/11/20
|
3/11/21
|
3/4/22
|
3/14/23
|
3/13/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
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
|
2025 Q1
|
---|
Net sales
1 |
108.2
|
85.21
|
103.9
|
122.2
|
115.8
|
105.3
|
83.88
|
86.86
|
73.96
|
71.68
|
81.72
|
94.96
|
109.1
|
114.4
|
103
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
23.47
|
9.088
|
22.48
|
30.99
|
23.53
|
15.8
|
9.593
|
10.94
|
2.952
|
4.846
|
10.68
|
16.2
|
22.32
|
23.75
|
19
|
Operating Margin
|
21.7%
|
10.67%
|
21.63%
|
25.36%
|
20.33%
|
15%
|
11.44%
|
12.6%
|
3.99%
|
6.76%
|
13.07%
|
17.06%
|
20.46%
|
20.77%
|
18.45%
|
Earnings before Tax (EBT)
1 |
29.87
|
12.37
|
25.63
|
38.87
|
40.22
|
-
|
16.34
|
21.39
|
9.848
|
2.657
|
8.4
|
12.25
|
23.2
|
26.45
|
23
|
Net income
1 |
23.67
|
10.59
|
20.15
|
24.68
|
30.83
|
0.8642
|
13.59
|
12.51
|
7.994
|
2.529
|
6.1
|
9
|
14.4
|
16.3
|
-
|
Net margin
|
21.88%
|
12.43%
|
19.38%
|
20.2%
|
26.63%
|
0.82%
|
16.21%
|
14.4%
|
10.81%
|
3.53%
|
7.46%
|
9.48%
|
13.2%
|
14.25%
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/15/21
|
3/4/22
|
5/9/22
|
8/9/22
|
11/11/22
|
3/14/23
|
5/15/23
|
8/14/23
|
11/13/23
|
3/13/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
55.5
|
84.9
|
92.4
|
-
|
-
|
222
|
257
|
341
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
49,562
|
41,149
|
-3,628
|
-
|
-
|
13,950
|
54,020
|
95,533
|
ROE (net income / shareholders' equity)
|
2.88%
|
5.36%
|
16.1%
|
-
|
6.61%
|
10.8%
|
15.5%
|
18%
|
ROA (Net income/ Total Assets)
|
2.54%
|
4.65%
|
13.7%
|
-
|
-
|
10.3%
|
14.3%
|
16.2%
|
Assets
1 |
475.5
|
459.2
|
525.7
|
-
|
-
|
614
|
711.8
|
870.8
|
Book Value Per Share
3 |
31,593
|
32,818
|
39,144
|
-
|
-
|
49,791
|
57,131
|
69,347
|
Cash Flow per Share
3 |
4,300
|
4,161
|
128.0
|
-
|
-
|
1,849
|
5,016
|
-
|
Capex
1 |
3.33
|
9.8
|
5.19
|
-
|
-
|
8.67
|
9.8
|
10
|
Capex / Sales
|
1.61%
|
3.02%
|
1.33%
|
-
|
-
|
2.17%
|
1.9%
|
1.61%
|
Announcement Date
|
3/11/20
|
3/11/21
|
3/4/22
|
3/14/23
|
3/13/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
240,500
KRW Average target price
226,857
KRW Spread / Average Target -5.67% Consensus |
1st Jan change
|
Capi.
|
---|
| +57.29% | 2.1B | | +21.39% | 161B | | +32.90% | 31.71B | | +23.80% | 31.29B | | -20.85% | 26.04B | | +29.83% | 23.39B | | -7.77% | 12.13B | | +118.80% | 9.41B | | +33.93% | 6.19B | | -21.45% | 4.94B |
Semiconductor Machinery Manufacturing
|