End-of-day quote
Korea S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
163,900
KRW
|
+7.62%
|
|
-1.86%
|
+123.91%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,601,146
|
1,850,409
|
1,636,336
|
1,655,681
|
2,148,863
|
4,811,456
|
-
|
-
|
Enterprise Value (EV)
2 |
1,653
|
1,712
|
1,554
|
1,986
|
2,149
|
5,179
|
5,097
|
5,029
|
P/E ratio
|
15.4
x
|
21.7
x
|
19.3
x
|
18.3
x
|
-
|
22
x
|
17.8
x
|
13.2
x
|
Yield
|
2.2%
|
1.9%
|
1.79%
|
1.95%
|
-
|
1.36%
|
1.45%
|
2.38%
|
Capitalization / Revenue
|
0.68
x
|
0.77
x
|
0.61
x
|
0.49
x
|
0.51
x
|
1.09
x
|
1
x
|
0.88
x
|
EV / Revenue
|
0.7
x
|
0.71
x
|
0.58
x
|
0.59
x
|
0.51
x
|
1.17
x
|
1.06
x
|
0.92
x
|
EV / EBITDA
|
6.45
x
|
8.04
x
|
6.57
x
|
6.85
x
|
-
|
11.7
x
|
9.89
x
|
8.07
x
|
EV / FCF
|
12.3
x
|
7.97
x
|
34
x
|
-7.63
x
|
-
|
20.8
x
|
18
x
|
14.7
x
|
FCF Yield
|
8.11%
|
12.5%
|
2.94%
|
-13.1%
|
-
|
4.81%
|
5.54%
|
6.82%
|
Price to Book
|
1.18
x
|
1.31
x
|
1.1
x
|
1.07
x
|
-
|
2.61
x
|
2.34
x
|
2.13
x
|
Nbr of stocks (in thousands)
|
29,325
|
29,325
|
29,325
|
29,356
|
29,356
|
29,356
|
-
|
-
|
Reference price
3 |
54,600
|
63,100
|
55,800
|
56,400
|
73,200
|
163,900
|
163,900
|
163,900
|
Announcement Date
|
1/30/20
|
1/28/21
|
1/28/22
|
1/31/23
|
1/26/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,347
|
2,403
|
2,668
|
3,377
|
4,230
|
4,434
|
4,829
|
5,438
|
EBITDA
1 |
256.2
|
213
|
236.4
|
289.7
|
-
|
443.5
|
515.5
|
622.9
|
EBIT
1 |
168.5
|
133.7
|
155.1
|
187.5
|
324.9
|
336.3
|
402.5
|
512.5
|
Operating Margin
|
7.18%
|
5.57%
|
5.81%
|
5.55%
|
7.68%
|
7.58%
|
8.33%
|
9.42%
|
Earnings before Tax (EBT)
1 |
147
|
127.8
|
110.8
|
127
|
264.1
|
299.1
|
365.6
|
493.7
|
Net income
1 |
103.9
|
85.49
|
84.76
|
90.42
|
206.3
|
223.1
|
275.2
|
371.9
|
Net margin
|
4.43%
|
3.56%
|
3.18%
|
2.68%
|
4.88%
|
5.03%
|
5.7%
|
6.84%
|
EPS
2 |
3,542
|
2,905
|
2,890
|
3,077
|
-
|
7,438
|
9,200
|
12,402
|
Free Cash Flow
3 |
133,973
|
214,707
|
45,709
|
-260,324
|
-
|
249,300
|
282,425
|
343,000
|
FCF margin
|
5,708.61%
|
8,936.19%
|
1,713.04%
|
-7,707.78%
|
-
|
5,621.97%
|
5,848.21%
|
6,307.71%
|
FCF Conversion (EBITDA)
|
52,297.19%
|
100,814.1%
|
19,331.67%
|
-
|
-
|
56,207.74%
|
54,783.9%
|
55,065.55%
|
FCF Conversion (Net income)
|
128,982.18%
|
251,162.31%
|
53,924.52%
|
-
|
-
|
111,722.15%
|
102,611.38%
|
92,229.09%
|
Dividend per Share
2 |
1,200
|
1,200
|
1,000
|
1,100
|
-
|
2,235
|
2,385
|
3,900
|
Announcement Date
|
1/30/20
|
1/28/21
|
1/28/22
|
1/31/23
|
1/26/24
|
-
|
-
|
-
|
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 |
682.6
|
753
|
729.7
|
878.8
|
838.9
|
930
|
975.8
|
1,202
|
1,023
|
1,030
|
1,053
|
1,181
|
1,096
|
1,170
|
1,198
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
101
|
107
|
-
|
100.1
|
112.1
|
113.8
|
116.9
|
115.8
|
EBIT
1 |
40.44
|
44.3
|
40.57
|
60.1
|
60.74
|
26.12
|
81.76
|
104.9
|
70.12
|
68.09
|
74.28
|
88.18
|
84.58
|
88.48
|
90.7
|
Operating Margin
|
5.92%
|
5.88%
|
5.56%
|
6.84%
|
7.24%
|
2.81%
|
8.38%
|
8.73%
|
6.86%
|
6.61%
|
7.05%
|
7.46%
|
7.72%
|
7.56%
|
7.57%
|
Earnings before Tax (EBT)
1 |
11.32
|
33.59
|
41.23
|
34.59
|
24.81
|
26.34
|
62.24
|
94.29
|
60.65
|
46.92
|
62.97
|
81.1
|
78.03
|
82.77
|
78.4
|
Net income
1 |
8.095
|
24.21
|
33.3
|
27.62
|
13.78
|
16.46
|
50.5
|
72.94
|
40.51
|
42.31
|
48.63
|
62.4
|
58.33
|
62.17
|
61.9
|
Net margin
|
1.19%
|
3.22%
|
4.56%
|
3.14%
|
1.64%
|
1.77%
|
5.18%
|
6.07%
|
3.96%
|
4.11%
|
4.62%
|
5.28%
|
5.32%
|
5.31%
|
5.17%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/28/21
|
1/28/22
|
4/29/22
|
7/28/22
|
10/31/22
|
1/31/23
|
4/27/23
|
7/25/23
|
10/30/23
|
1/26/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
51.8
|
-
|
-
|
330
|
-
|
368
|
285
|
218
|
Net Cash position
1 |
-
|
139
|
82
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.2022
x
|
-
|
-
|
1.139
x
|
-
|
0.8293
x
|
0.553
x
|
0.35
x
|
Free Cash Flow
2 |
133,973
|
214,707
|
45,709
|
-260,324
|
-
|
249,300
|
282,425
|
343,000
|
ROE (net income / shareholders' equity)
|
7.82%
|
6.16%
|
5.83%
|
5.95%
|
-
|
12.4%
|
13.8%
|
16.7%
|
ROA (Net income/ Total Assets)
|
4.2%
|
3.37%
|
3.16%
|
2.95%
|
-
|
6.25%
|
7.18%
|
9.31%
|
Assets
1 |
2,472
|
2,539
|
2,684
|
3,064
|
-
|
3,568
|
3,836
|
3,996
|
Book Value Per Share
3 |
46,397
|
48,133
|
50,525
|
52,933
|
-
|
62,774
|
69,962
|
76,999
|
Cash Flow per Share
3 |
7,368
|
9,852
|
3,463
|
-4,956
|
-
|
10,507
|
12,302
|
15,466
|
Capex
1 |
82.1
|
74.2
|
55.8
|
115
|
-
|
107
|
117
|
133
|
Capex / Sales
|
3.5%
|
3.09%
|
2.09%
|
3.4%
|
-
|
2.4%
|
2.42%
|
2.45%
|
Announcement Date
|
1/30/20
|
1/28/21
|
1/28/22
|
1/31/23
|
1/26/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
163,900
KRW Average target price
130,300
KRW Spread / Average Target -20.50% Consensus |
1st Jan change
|
Capi.
|
---|
| +123.91% | 3.5B | | +20.48% | 90.86B | | +43.83% | 24.55B | | +36.72% | 16.28B | | +23.24% | 10.21B | | +6.75% | 8.52B | | +27.80% | 8.09B | | +1.95% | 7.54B | | +161.16% | 6.83B | | +51.72% | 5.29B |
Other Heavy Electrical Equipment
|