End-of-day quote
Korea S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
100,000
KRW
|
-0.40%
|
|
+2.77%
|
-34.73%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,677,694
|
9,460,016
|
7,437,766
|
6,067,295
|
6,509,536
|
4,216,715
|
-
|
-
|
Enterprise Value (EV)
2 |
8,222
|
11,187
|
7,797
|
9,234
|
6,510
|
11,081
|
11,557
|
14,458
|
P/E ratio
|
10.7
x
|
59.7
x
|
5.53
x
|
99.1
x
|
-
|
19.4
x
|
6.93
x
|
7.14
x
|
Yield
|
4.69%
|
2.43%
|
3.82%
|
1.96%
|
-
|
3.04%
|
3.92%
|
3.06%
|
Capitalization / Revenue
|
0.51
x
|
0.77
x
|
0.41
x
|
0.27
x
|
0.33
x
|
0.2
x
|
0.19
x
|
0.19
x
|
EV / Revenue
|
0.54
x
|
0.91
x
|
0.43
x
|
0.41
x
|
0.33
x
|
0.53
x
|
0.53
x
|
0.64
x
|
EV / EBITDA
|
4.47
x
|
9.46
x
|
3.29
x
|
49.8
x
|
-
|
6.93
x
|
4.94
x
|
6.17
x
|
EV / FCF
|
21.3
x
|
22
x
|
11
x
|
-3.34
x
|
-
|
-7.76
x
|
-55.9
x
|
-23.8
x
|
FCF Yield
|
4.69%
|
4.55%
|
9.12%
|
-30%
|
-
|
-12.9%
|
-1.79%
|
-4.21%
|
Price to Book
|
0.58
x
|
0.74
x
|
0.52
x
|
0.42
x
|
-
|
0.28
x
|
0.27
x
|
0.28
x
|
Nbr of stocks (in thousands)
|
34,275
|
34,275
|
34,275
|
33,990
|
42,490
|
42,167
|
-
|
-
|
Reference price
3 |
224,000
|
276,000
|
217,000
|
178,500
|
153,200
|
100,000
|
100,000
|
100,000
|
Announcement Date
|
2/7/20
|
2/5/21
|
3/19/22
|
2/9/23
|
2/7/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
15,123
|
12,235
|
18,120
|
22,276
|
19,949
|
20,753
|
21,751
|
22,712
|
EBITDA
1 |
1,839
|
1,183
|
2,368
|
185.3
|
-
|
1,599
|
2,341
|
2,345
|
EBIT
1 |
1,108
|
353
|
1,536
|
-758.4
|
-333.2
|
395
|
971.9
|
688
|
Operating Margin
|
7.32%
|
2.89%
|
8.47%
|
-3.4%
|
-1.67%
|
1.9%
|
4.47%
|
3.03%
|
Earnings before Tax (EBT)
1 |
1,249
|
246.7
|
1,902
|
-378.9
|
-431.1
|
294.7
|
953.9
|
638
|
Net income
1 |
716.5
|
158.5
|
1,346
|
72.82
|
-308.9
|
233.3
|
654.7
|
599
|
Net margin
|
4.74%
|
1.3%
|
7.43%
|
0.33%
|
-1.55%
|
1.12%
|
3.01%
|
2.64%
|
EPS
2 |
20,860
|
4,623
|
39,260
|
1,802
|
-
|
5,166
|
14,424
|
14,014
|
Free Cash Flow
3 |
385,633
|
508,596
|
710,878
|
-2,767,475
|
-
|
-1,427,275
|
-206,781
|
-608,750
|
FCF margin
|
2,549.9%
|
4,156.9%
|
3,923.07%
|
-12,423.53%
|
-
|
-6,877.52%
|
-950.68%
|
-2,680.28%
|
FCF Conversion (EBITDA)
|
20,971.75%
|
42,992.09%
|
30,015.42%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
53,823.56%
|
320,944%
|
52,827.68%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
10,500
|
6,700
|
8,300
|
3,500
|
-
|
3,041
|
3,918
|
3,064
|
Announcement Date
|
2/7/20
|
2/5/21
|
3/19/22
|
2/9/23
|
2/7/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2020 S2
|
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 |
-
|
4,442
|
5,158
|
5,586
|
5,511
|
5,683
|
5,496
|
4,932
|
5,002
|
4,816
|
4,908
|
5,108
|
5,209
|
5,304
|
5,322
|
5,141
|
EBITDA
1 |
-
|
498.2
|
242.5
|
291.1
|
103.3
|
-179.8
|
-111.9
|
232.5
|
201.8
|
280.9
|
-
|
558.3
|
563.1
|
577.9
|
579.4
|
597.3
|
EBIT
1 |
353.3
|
288.3
|
29.52
|
82.64
|
-21.42
|
-423.9
|
-395.8
|
-26.18
|
-77.05
|
28.08
|
-301.3
|
-48.41
|
34.69
|
135.8
|
158
|
213.1
|
Operating Margin
|
-
|
6.49%
|
0.57%
|
1.48%
|
-0.39%
|
-7.46%
|
-7.2%
|
-0.53%
|
-1.54%
|
0.58%
|
-6.14%
|
-0.95%
|
0.67%
|
2.56%
|
2.97%
|
4.15%
|
Earnings before Tax (EBT)
1 |
-
|
414.8
|
118.8
|
167.3
|
80.93
|
-85.54
|
-541.5
|
278.3
|
-205.2
|
-40.45
|
-506.1
|
-113.3
|
-39.05
|
64.8
|
108.7
|
56.9
|
Net income
1 |
-
|
307.7
|
58.49
|
104.9
|
42.64
|
14.33
|
-89.02
|
139.2
|
-105
|
37.61
|
-377.4
|
-32.39
|
21.09
|
106.6
|
122.3
|
224.5
|
Net margin
|
-
|
6.93%
|
1.13%
|
1.88%
|
0.77%
|
0.25%
|
-1.62%
|
2.82%
|
-2.1%
|
0.78%
|
-7.69%
|
-0.63%
|
0.4%
|
2.01%
|
2.3%
|
4.37%
|
EPS
2 |
-
|
8,979
|
1,706
|
3,060
|
1,244
|
419.0
|
-2,925
|
3,517
|
-2,470
|
885.0
|
-
|
1,433
|
2,140
|
4,130
|
5,400
|
5,284
|
Dividend per Share
2 |
-
|
-
|
8,300
|
-
|
-
|
-
|
3,500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,415
|
-
|
Announcement Date
|
2/5/21
|
11/5/21
|
3/19/22
|
5/13/22
|
8/5/22
|
11/8/22
|
2/9/23
|
5/11/23
|
8/8/23
|
11/9/23
|
2/7/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
544
|
1,727
|
359
|
3,167
|
-
|
6,865
|
7,340
|
10,242
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.2958
x
|
1.46
x
|
0.1515
x
|
17.09
x
|
-
|
4.294
x
|
3.135
x
|
4.368
x
|
Free Cash Flow
2 |
385,633
|
508,596
|
710,878
|
-2,767,475
|
-
|
-1,427,275
|
-206,781
|
-608,750
|
ROE (net income / shareholders' equity)
|
5.49%
|
1.34%
|
9.87%
|
0.43%
|
-
|
1.61%
|
4.12%
|
3.8%
|
ROA (Net income/ Total Assets)
|
3.71%
|
0.94%
|
6.37%
|
0.25%
|
-
|
0.49%
|
2.42%
|
1.7%
|
Assets
1 |
19,317
|
16,847
|
21,128
|
29,340
|
-
|
47,865
|
27,016
|
35,235
|
Book Value Per Share
3 |
385,244
|
374,803
|
420,424
|
421,450
|
-
|
357,248
|
373,970
|
360,121
|
Cash Flow per Share
3 |
37,282
|
38,240
|
43,361
|
-4,899
|
-
|
33,546
|
51,254
|
54,604
|
Capex
1 |
892
|
802
|
775
|
2,600
|
-
|
2,871
|
2,334
|
2,440
|
Capex / Sales
|
5.9%
|
6.56%
|
4.28%
|
11.67%
|
-
|
13.83%
|
10.73%
|
10.74%
|
Announcement Date
|
2/7/20
|
2/5/21
|
3/19/22
|
2/9/23
|
2/7/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
100,000
KRW Average target price
173,792
KRW Spread / Average Target +73.79% Consensus |
1st Jan change
|
Capi.
|
---|
| -34.73% | 3.06B | | +4.47% | 40.29B | | -25.15% | 20.6B | | -14.52% | 13.21B | | -13.48% | 9.66B | | -8.75% | 9.69B | | -4.50% | 6.61B | | +3.01% | 6.42B | | -30.31% | 5.29B | | -21.00% | 3.3B |
Plastics
|