End-of-day quote
Korea S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
37,050
KRW
|
+0.27%
|
|
-0.13%
|
+9.13%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,730,272
|
2,135,691
|
2,041,576
|
1,194,539
|
1,624,690
|
1,773,041
|
-
|
-
|
Enterprise Value (EV)
2 |
1,722
|
1,947
|
2,004
|
1,096
|
1,625
|
1,555
|
1,553
|
1,587
|
P/E ratio
|
39.9
x
|
21.8
x
|
14.1
x
|
13.3
x
|
-120
x
|
92.1
x
|
17.7
x
|
14.4
x
|
Yield
|
0.61%
|
0.45%
|
0.71%
|
-
|
-
|
0.63%
|
0.79%
|
1.15%
|
Capitalization / Revenue
|
2.59
x
|
1.96
x
|
1.66
x
|
1.18
x
|
2.35
x
|
2.18
x
|
1.63
x
|
1.59
x
|
EV / Revenue
|
2.57
x
|
1.78
x
|
1.63
x
|
1.08
x
|
2.35
x
|
1.91
x
|
1.43
x
|
1.42
x
|
EV / EBITDA
|
23.3
x
|
10.9
x
|
9.92
x
|
7.93
x
|
60.1
x
|
18.4
x
|
9.01
x
|
7.8
x
|
EV / FCF
|
-23.4
x
|
11.9
x
|
55
x
|
-23.1
x
|
-
|
38.5
x
|
57.9
x
|
-
|
FCF Yield
|
-4.27%
|
8.43%
|
1.82%
|
-4.32%
|
-
|
2.6%
|
1.73%
|
-
|
Price to Book
|
3.02
x
|
3.22
x
|
2.55
x
|
1.37
x
|
-
|
2.02
x
|
1.84
x
|
1.67
x
|
Nbr of stocks (in thousands)
|
48,264
|
48,264
|
48,264
|
48,264
|
47,855
|
47,855
|
-
|
-
|
Reference price
3 |
35,850
|
44,250
|
42,300
|
24,750
|
33,950
|
37,050
|
37,050
|
37,050
|
Announcement Date
|
2/24/20
|
2/24/21
|
2/23/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
669.2
|
1,091
|
1,232
|
1,011
|
690.3
|
813.7
|
1,085
|
1,119
|
EBITDA
1 |
73.92
|
179
|
202
|
138.2
|
27.04
|
84.63
|
172.4
|
203.6
|
EBIT
1 |
41.12
|
140.6
|
164.1
|
97.55
|
-18.07
|
34.22
|
123.4
|
155.5
|
Operating Margin
|
6.14%
|
12.89%
|
13.32%
|
9.64%
|
-2.62%
|
4.21%
|
11.37%
|
13.9%
|
Earnings before Tax (EBT)
1 |
43.46
|
127
|
189.3
|
117.3
|
-20.86
|
25.61
|
127.9
|
170.8
|
Net income
1 |
42.86
|
97.82
|
145.1
|
89.44
|
-13.51
|
19.6
|
98.16
|
126.1
|
Net margin
|
6.4%
|
8.97%
|
11.78%
|
8.84%
|
-1.96%
|
2.41%
|
9.05%
|
11.27%
|
EPS
2 |
899.0
|
2,027
|
3,007
|
1,854
|
-282.0
|
402.4
|
2,093
|
2,569
|
Free Cash Flow
3 |
-73,496
|
164,206
|
36,427
|
-47,351
|
-
|
40,386
|
26,850
|
-
|
FCF margin
|
-10,981.97%
|
15,051.97%
|
2,956.03%
|
-4,681.37%
|
-
|
4,963.52%
|
2,474.64%
|
-
|
FCF Conversion (EBITDA)
|
-
|
91,729.54%
|
18,030.68%
|
-
|
-
|
47,719.87%
|
15,570.31%
|
-
|
FCF Conversion (Net income)
|
-
|
167,867.11%
|
25,102%
|
-
|
-
|
206,084.26%
|
27,352.09%
|
-
|
Dividend per Share
2 |
220.0
|
200.0
|
300.0
|
-
|
-
|
231.9
|
293.9
|
425.0
|
Announcement Date
|
2/24/20
|
2/24/21
|
2/23/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
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 |
373.3
|
172
|
208.7
|
199.8
|
283.1
|
319.9
|
150.4
|
134.6
|
179.9
|
225.4
|
121.2
|
149.7
|
217
|
261.9
|
220.6
|
EBITDA
1 |
74.31
|
-15.57
|
31.32
|
27.84
|
40.93
|
37.46
|
0.096
|
-7.537
|
10.09
|
23.62
|
0.9868
|
12.09
|
20.46
|
34.62
|
31.21
|
EBIT
1 |
65.06
|
-25.94
|
22.04
|
18.52
|
30.46
|
26.54
|
-10.73
|
-18.25
|
-1.149
|
12.05
|
-11.85
|
-2.105
|
13.26
|
19.27
|
20.21
|
Operating Margin
|
17.43%
|
-15.08%
|
10.56%
|
9.27%
|
10.76%
|
8.3%
|
-7.14%
|
-13.55%
|
-0.64%
|
5.35%
|
-9.78%
|
-1.41%
|
6.11%
|
7.36%
|
9.16%
|
Earnings before Tax (EBT)
1 |
74.19
|
-17.84
|
27.49
|
30.41
|
57.85
|
1.59
|
-5.795
|
-12.73
|
3.578
|
-5.907
|
-14.99
|
-0.0135
|
16.65
|
29.14
|
21.91
|
Net income
1 |
54.7
|
-11.23
|
21.56
|
24.41
|
47.43
|
-3.974
|
-6.715
|
-7.07
|
4.037
|
-3.759
|
-11.61
|
0.00644
|
12.78
|
22.53
|
17.09
|
Net margin
|
14.65%
|
-6.53%
|
10.33%
|
12.22%
|
16.76%
|
-1.24%
|
-4.47%
|
-5.25%
|
2.24%
|
-1.67%
|
-9.58%
|
0%
|
5.89%
|
8.6%
|
7.75%
|
EPS
2 |
1,133
|
-232.0
|
447.0
|
506.0
|
983.0
|
-81.00
|
-140.0
|
-148.0
|
84.00
|
-78.00
|
-318.8
|
-48.42
|
277.1
|
569.8
|
484.9
|
Dividend per Share
2 |
-
|
300.0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
450.0
|
-
|
Announcement Date
|
11/5/21
|
2/23/22
|
5/6/22
|
8/9/22
|
11/3/22
|
2/22/23
|
5/8/23
|
8/9/23
|
11/8/23
|
2/21/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
8.22
|
188
|
37.7
|
98.4
|
-
|
218
|
220
|
186
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
-73,496
|
164,206
|
36,427
|
-47,351
|
-
|
40,386
|
26,850
|
-
|
ROE (net income / shareholders' equity)
|
9.16%
|
15.9%
|
19.8%
|
10.7%
|
-1.56%
|
2.23%
|
11.1%
|
12.2%
|
ROA (Net income/ Total Assets)
|
6.07%
|
9.79%
|
12.8%
|
7.81%
|
-
|
1.52%
|
7.34%
|
-
|
Assets
1 |
705.8
|
999.4
|
1,134
|
1,145
|
-
|
1,289
|
1,337
|
-
|
Book Value Per Share
3 |
11,885
|
13,737
|
16,597
|
18,028
|
-
|
18,370
|
20,123
|
22,197
|
Cash Flow per Share
3 |
-340.0
|
4,663
|
2,845
|
581.0
|
-
|
732.0
|
1,894
|
-
|
Capex
1 |
57.3
|
60.8
|
97.5
|
75.4
|
-
|
45.5
|
50.4
|
57.5
|
Capex / Sales
|
8.56%
|
5.58%
|
7.91%
|
7.45%
|
-
|
5.6%
|
4.64%
|
5.14%
|
Announcement Date
|
2/24/20
|
2/24/21
|
2/23/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
37,050
KRW Average target price
39,667
KRW Spread / Average Target +7.06% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.13% | 1.29B | | +25.49% | 169B | | +32.74% | 32.77B | | +31.53% | 31.67B | | -20.15% | 26.77B | | +27.65% | 22.95B | | -12.08% | 11.56B | | +122.37% | 9.62B | | +31.00% | 5.94B | | -19.16% | 5.07B |
Semiconductor Machinery Manufacturing
|