End-of-day quote
Korea S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
15,550
KRW
|
+0.45%
|
|
+4.29%
|
-0.32%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,320,409
|
1,343,333
|
1,490,465
|
1,324,330
|
1,477,603
|
1,472,867
|
-
|
-
|
Enterprise Value (EV)
1 |
1,320,262
|
1,343,213
|
1,490,296
|
1,324,330
|
1,477,603
|
1,472,867
|
1,472,867
|
1,472,867
|
P/E ratio
|
8.73
x
|
7.93
x
|
7.47
x
|
7.98
x
|
7.9
x
|
4.64
x
|
3.67
x
|
3.05
x
|
Yield
|
2.08%
|
2.39%
|
3.82%
|
-
|
-
|
5.14%
|
5.14%
|
5.14%
|
Capitalization / Revenue
|
1.56
x
|
1.64
x
|
1.54
x
|
-
|
1.35
x
|
1.22
x
|
1.1
x
|
1
x
|
EV / Revenue
|
1.56
x
|
1.64
x
|
1.54
x
|
-
|
1.35
x
|
1.22
x
|
1.1
x
|
1
x
|
EV / EBITDA
|
6.56
x
|
7.29
x
|
5.74
x
|
-
|
5.26
x
|
2.99
x
|
2.6
x
|
2.29
x
|
EV / FCF
|
-290,301,709
x
|
13,629,117
x
|
-142,268,489
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
0%
|
-0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.4
x
|
0.4
x
|
0.4
x
|
-
|
-
|
0.35
x
|
0.32
x
|
0.3
x
|
Nbr of stocks (in thousands)
|
91,695
|
91,695
|
94,934
|
94,934
|
94,718
|
94,718
|
-
|
-
|
Reference price
2 |
14,400
|
14,650
|
15,700
|
13,950
|
15,600
|
15,550
|
15,550
|
15,550
|
Announcement Date
|
2/13/20
|
3/22/21
|
2/15/22
|
3/24/23
|
2/2/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
847.6
|
820.9
|
965.9
|
-
|
1,097
|
1,209
|
1,339
|
1,473
|
EBITDA
1 |
201.3
|
184.2
|
259.6
|
-
|
281
|
492
|
567
|
643
|
EBIT
1 |
170.9
|
156.5
|
228.4
|
-
|
253
|
348.9
|
432.5
|
514
|
Operating Margin
|
20.16%
|
19.07%
|
23.65%
|
-
|
23.06%
|
28.86%
|
32.3%
|
34.89%
|
Earnings before Tax (EBT)
1 |
196.7
|
170.6
|
227.6
|
-
|
202
|
352.8
|
436.8
|
519
|
Net income
1 |
151.3
|
169.5
|
198.2
|
166
|
183.8
|
317.9
|
401.8
|
484
|
Net margin
|
17.85%
|
20.64%
|
20.52%
|
-
|
16.75%
|
26.3%
|
30.01%
|
32.86%
|
EPS
2 |
1,650
|
1,848
|
2,103
|
1,749
|
1,975
|
3,348
|
4,232
|
5,094
|
Free Cash Flow
|
-4,548
|
98,563
|
-10,476
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-536.62%
|
12,006.14%
|
-1,084.6%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
53,505.82%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
58,160.87%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
299.9
|
350.0
|
600.0
|
-
|
-
|
800.0
|
800.0
|
800.0
|
Announcement Date
|
2/13/20
|
3/22/21
|
2/15/22
|
3/24/23
|
2/2/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
243.9
|
253.7
|
-
|
308.7
|
281.1
|
229.8
|
244.5
|
282.6
|
325.9
|
276.1
|
305.2
|
303.2
|
324.4
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
66.39
|
35.05
|
-
|
102.7
|
74.8
|
32.85
|
44.5
|
84.23
|
77.14
|
82.1
|
106.6
|
95
|
65.2
|
Operating Margin
|
27.22%
|
13.82%
|
-
|
33.27%
|
26.61%
|
14.3%
|
18.2%
|
29.8%
|
23.67%
|
29.74%
|
34.93%
|
31.33%
|
20.1%
|
Earnings before Tax (EBT)
1 |
68.94
|
28.54
|
-
|
108.2
|
83.17
|
35.89
|
42.37
|
86.11
|
24
|
83
|
107.2
|
96.1
|
66.4
|
Net income
1 |
61.96
|
23.5
|
39.85
|
99.75
|
72.26
|
32.72
|
36.55
|
77.06
|
23.88
|
72.7
|
93.8
|
84.1
|
67.3
|
Net margin
|
25.4%
|
9.26%
|
-
|
32.32%
|
25.7%
|
14.24%
|
14.95%
|
27.26%
|
7.33%
|
26.33%
|
30.73%
|
27.74%
|
20.75%
|
EPS
|
-
|
-
|
420.0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/15/21
|
2/15/22
|
5/16/22
|
8/16/22
|
11/3/22
|
5/12/23
|
7/28/23
|
11/2/23
|
2/2/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
147
|
120
|
169
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-4,548
|
98,563
|
-10,476
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
4.75%
|
5.08%
|
5.56%
|
-
|
-
|
7.7%
|
9.1%
|
10.2%
|
ROA (Net income/ Total Assets)
|
4.42%
|
4.58%
|
5.03%
|
-
|
-
|
6.5%
|
7.3%
|
7.9%
|
Assets
1 |
3,422
|
3,700
|
3,942
|
-
|
-
|
4,891
|
5,504
|
6,127
|
Book Value Per Share
2 |
35,769
|
36,963
|
39,687
|
-
|
-
|
44,883
|
48,131
|
52,224
|
Cash Flow per Share
|
-
|
1,417
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
99.4
|
31.4
|
17.3
|
-
|
-
|
103
|
103
|
103
|
Capex / Sales
|
11.72%
|
3.82%
|
1.79%
|
-
|
-
|
8.52%
|
7.69%
|
6.99%
|
Announcement Date
|
2/13/20
|
3/22/21
|
2/15/22
|
3/24/23
|
2/2/24
|
-
|
-
|
-
|
Last Close Price
15,550
KRW Average target price
22,000
KRW Spread / Average Target +41.48% Consensus |