End-of-day quote
Korea S.E.
06:00:00 2024-05-21 pm EDT
|
5-day change
|
1st Jan Change
|
8,670
KRW
|
+2.48%
|
|
+3.09%
|
+16.69%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
485,910
|
414,710
|
229,839
|
185,620
|
217,348
|
-
|
-
|
Enterprise Value (EV)
2 |
485.9
|
402.6
|
229.8
|
204.5
|
264.7
|
257
|
249.3
|
P/E ratio
|
-
|
13.9
x
|
42.6
x
|
12.9
x
|
13.7
x
|
5.2
x
|
5.03
x
|
Yield
|
-
|
1.81%
|
-
|
4.04%
|
3.46%
|
3.46%
|
3.46%
|
Capitalization / Revenue
|
1.09
x
|
0.82
x
|
0.44
x
|
0.42
x
|
0.45
x
|
0.42
x
|
0.39
x
|
EV / Revenue
|
1.09
x
|
0.79
x
|
0.44
x
|
0.46
x
|
0.54
x
|
0.5
x
|
0.45
x
|
EV / EBITDA
|
-
|
8.22
x
|
13
x
|
5.95
x
|
7.83
x
|
3.52
x
|
3.14
x
|
EV / FCF
|
-
|
67.6
x
|
-
|
-17.9
x
|
-22.6
x
|
16.9
x
|
16.4
x
|
FCF Yield
|
-
|
1.48%
|
-
|
-5.6%
|
-4.42%
|
5.91%
|
6.1%
|
Price to Book
|
-
|
2.31
x
|
-
|
1.13
x
|
1.1
x
|
0.94
x
|
0.81
x
|
Nbr of stocks (in thousands)
|
24,983
|
24,983
|
24,983
|
24,983
|
24,983
|
-
|
-
|
Reference price
3 |
19,450
|
16,600
|
9,200
|
7,430
|
8,670
|
8,670
|
8,670
|
Announcement Date
|
2/10/21
|
3/15/22
|
2/13/23
|
2/7/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
447.6
|
507.6
|
517.6
|
445
|
486.1
|
516.6
|
552.9
|
EBITDA
1 |
-
|
49
|
17.71
|
34.4
|
33.8
|
73.1
|
79.3
|
EBIT
1 |
41.03
|
40.96
|
8.939
|
24.92
|
23
|
61.4
|
66.2
|
Operating Margin
|
9.17%
|
8.07%
|
1.73%
|
5.6%
|
4.73%
|
11.89%
|
11.97%
|
Earnings before Tax (EBT)
1 |
-
|
39.25
|
6.604
|
17.56
|
20.7
|
55.1
|
56.7
|
Net income
1 |
-
|
29.85
|
5.023
|
12.79
|
15.9
|
41.6
|
43.1
|
Net margin
|
-
|
5.88%
|
0.97%
|
2.87%
|
3.27%
|
8.05%
|
7.8%
|
EPS
2 |
-
|
1,195
|
216.0
|
574.0
|
635.0
|
1,667
|
1,725
|
Free Cash Flow
3 |
-
|
5,959
|
-
|
-11,445
|
-11,700
|
15,200
|
15,200
|
FCF margin
|
-
|
1,173.8%
|
-
|
-2,571.87%
|
-2,406.91%
|
2,942.32%
|
2,749.14%
|
FCF Conversion (EBITDA)
|
-
|
12,159.88%
|
-
|
-
|
-
|
20,793.43%
|
19,167.72%
|
FCF Conversion (Net income)
|
-
|
19,961.83%
|
-
|
-
|
-
|
36,538.46%
|
35,266.82%
|
Dividend per Share
2 |
-
|
300.0
|
-
|
300.0
|
300.0
|
300.0
|
300.0
|
Announcement Date
|
2/10/21
|
3/15/22
|
2/13/23
|
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 |
129.6
|
131.2
|
132.3
|
125.2
|
128.9
|
120.4
|
102
|
111.4
|
111.2
|
113.3
|
116.2
|
129.8
|
126.8
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
8.604
|
8.676
|
0.8583
|
3.054
|
-3.65
|
5.862
|
3.275
|
8.558
|
7.144
|
11.95
|
3.1
|
4.3
|
3.6
|
Operating Margin
|
6.64%
|
6.62%
|
0.65%
|
2.44%
|
-2.83%
|
4.87%
|
3.21%
|
7.68%
|
6.42%
|
10.55%
|
2.67%
|
3.31%
|
2.84%
|
Earnings before Tax (EBT)
1 |
7.279
|
8.409
|
0.6674
|
2.997
|
-5.469
|
5.896
|
2.848
|
6.897
|
1.939
|
10.69
|
2.8
|
3.9
|
3.3
|
Net income
1 |
5.785
|
6.648
|
0.4039
|
2.341
|
-3.978
|
4.718
|
2.472
|
5.487
|
1.665
|
8.306
|
2.1
|
2.9
|
2.5
|
Net margin
|
4.46%
|
5.07%
|
0.31%
|
1.87%
|
-3.09%
|
3.92%
|
2.42%
|
4.92%
|
1.5%
|
7.33%
|
1.81%
|
2.23%
|
1.97%
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
-
|
99.00
|
-
|
-
|
332.0
|
343.0
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/15/22
|
5/13/22
|
8/12/22
|
11/14/22
|
2/13/23
|
5/12/23
|
8/11/23
|
11/10/23
|
2/7/24
|
5/10/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
18.9
|
47.4
|
39.7
|
32
|
Net Cash position
1 |
-
|
12.1
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
0.5494
x
|
1.402
x
|
0.5431
x
|
0.4035
x
|
Free Cash Flow
2 |
-
|
5,959
|
-
|
-11,445
|
-11,700
|
15,200
|
15,200
|
ROE (net income / shareholders' equity)
|
-
|
17.9%
|
2.8%
|
7.01%
|
8.3%
|
19.5%
|
17.3%
|
ROA (Net income/ Total Assets)
|
-
|
12.3%
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
242.1
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
3 |
-
|
7,197
|
-
|
6,552
|
7,876
|
9,242
|
10,668
|
Cash Flow per Share
|
-
|
1,306
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
26.7
|
-
|
31.8
|
34.7
|
36.9
|
39.5
|
Capex / Sales
|
-
|
5.25%
|
-
|
7.14%
|
7.14%
|
7.14%
|
7.14%
|
Announcement Date
|
2/10/21
|
3/15/22
|
2/13/23
|
2/7/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
8,670
KRW Average target price
10,000
KRW Spread / Average Target +15.34% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.69% | 159M | | +0.29% | 7.87B | | +8.31% | 2.72B | | 0.00% | 2.18B | | +45.73% | 1.75B | | +152.16% | 1.67B | | +32.79% | 1.55B | | -11.10% | 871M | | -1.92% | 797M | | -10.59% | 686M |
Food Wholesale
|