End-of-day quote
Korea S.E.
03:30:00 30/04/2024 am IST
|
5-day change
|
1st Jan Change
|
33,650
KRW
|
+4.02%
|
|
+10.69%
|
+15.04%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
65,12,888
|
44,59,511
|
36,09,357
|
28,47,215
|
23,65,461
|
27,19,318
|
-
|
-
|
Enterprise Value (EV)
2 |
5,054
|
3,526
|
2,037
|
2,564
|
2,014
|
2,524
|
2,208
|
2,400
|
P/E ratio
|
57.3
x
|
742
x
|
22.3
x
|
53.1
x
|
22.6
x
|
18.5
x
|
14.7
x
|
9.76
x
|
Yield
|
0.37%
|
0.55%
|
0.52%
|
1.29%
|
0.7%
|
0.71%
|
0.82%
|
1.25%
|
Capitalization / Revenue
|
1.04
x
|
0.9
x
|
0.68
x
|
0.63
x
|
0.59
x
|
0.57
x
|
0.51
x
|
0.46
x
|
EV / Revenue
|
0.8
x
|
0.72
x
|
0.38
x
|
0.57
x
|
0.5
x
|
0.53
x
|
0.41
x
|
0.41
x
|
EV / EBITDA
|
4.69
x
|
5.15
x
|
2.64
x
|
4.31
x
|
4.9
x
|
3.64
x
|
2.6
x
|
2.67
x
|
EV / FCF
|
9.09
x
|
7.49
x
|
3.06
x
|
38.1
x
|
8.89
x
|
7.58
x
|
5.9
x
|
3.91
x
|
FCF Yield
|
11%
|
13.4%
|
32.7%
|
2.63%
|
11.2%
|
13.2%
|
17%
|
25.6%
|
Price to Book
|
1.88
x
|
1.29
x
|
1.02
x
|
0.79
x
|
0.67
x
|
0.86
x
|
0.8
x
|
0.82
x
|
Nbr of stocks (in thousands)
|
82,631
|
89,785
|
89,723
|
89,728
|
89,733
|
89,734
|
-
|
-
|
Reference price
3 |
82,700
|
54,900
|
44,350
|
34,900
|
29,250
|
33,600
|
33,600
|
33,600
|
Announcement Date
|
05/02/20
|
03/02/21
|
09/02/22
|
01/02/23
|
25/01/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,284
|
4,930
|
5,326
|
4,495
|
4,021
|
4,782
|
5,363
|
5,881
|
EBITDA
1 |
1,077
|
684.8
|
770.7
|
594.6
|
411.2
|
694.3
|
849.4
|
899.8
|
EBIT
1 |
498.2
|
150.7
|
356.2
|
271.9
|
152
|
374.9
|
544.1
|
603.3
|
Operating Margin
|
7.93%
|
3.06%
|
6.69%
|
6.05%
|
3.78%
|
7.84%
|
10.15%
|
10.26%
|
Earnings before Tax (EBT)
1 |
431.4
|
31.3
|
429.6
|
288.4
|
353.7
|
394
|
547.8
|
548.3
|
Net income
1 |
133.7
|
10.38
|
180
|
62.2
|
234.7
|
229.8
|
249.1
|
330.5
|
Net margin
|
2.13%
|
0.21%
|
3.38%
|
1.38%
|
5.84%
|
4.8%
|
4.65%
|
5.62%
|
EPS
2 |
1,444
|
74.00
|
1,988
|
657.0
|
1,296
|
1,812
|
2,281
|
3,443
|
Free Cash Flow
3 |
5,56,042
|
4,71,046
|
6,66,138
|
67,385
|
2,26,482
|
3,32,855
|
3,74,560
|
6,13,927
|
FCF margin
|
8,848.11%
|
9,554.49%
|
12,507.09%
|
1,499.13%
|
5,632%
|
6,960.01%
|
6,984.68%
|
10,439.14%
|
FCF Conversion (EBITDA)
|
51,640.82%
|
68,783.86%
|
86,429.32%
|
11,332.73%
|
55,079.96%
|
47,943.08%
|
44,095.73%
|
68,225.64%
|
FCF Conversion (Net income)
|
4,15,786.56%
|
45,37,439.58%
|
3,70,076.56%
|
1,08,336.13%
|
96,492.61%
|
1,44,853.64%
|
1,50,361.19%
|
1,85,736.2%
|
Dividend per Share
2 |
310.0
|
300.0
|
230.0
|
450.0
|
205.0
|
239.5
|
274.8
|
420.0
|
Announcement Date
|
05/02/20
|
03/02/21
|
09/02/22
|
01/02/23
|
25/01/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
1,214
|
1,421
|
1,263
|
1,026
|
1,022
|
1,184
|
1,009
|
1,031
|
963.3
|
1,018
|
1,007
|
1,169
|
1,201
|
1,240
|
EBITDA
1 |
133.3
|
-
|
231.8
|
69.83
|
115.5
|
157.3
|
147.8
|
76.52
|
92.66
|
94.22
|
170.2
|
163.4
|
189.4
|
197.4
|
EBIT
1 |
51.7
|
2.3
|
171.2
|
-10.9
|
33
|
78.6
|
81.63
|
11.73
|
28.79
|
29.85
|
83.04
|
83.9
|
100.7
|
123.7
|
Operating Margin
|
4.26%
|
0.16%
|
13.56%
|
-1.06%
|
3.23%
|
6.64%
|
8.09%
|
1.14%
|
2.99%
|
2.93%
|
8.25%
|
7.18%
|
8.38%
|
9.98%
|
Earnings before Tax (EBT)
1 |
63.6
|
-62.9
|
177.4
|
-1.7
|
73.9
|
38.8
|
130.8
|
31.52
|
55.23
|
136.1
|
123.9
|
117.2
|
133.4
|
94.7
|
Net income
1 |
21.8
|
-30.8
|
51.9
|
-0.1
|
16.2
|
-5.7
|
53.43
|
22.5
|
25.07
|
18.31
|
41.91
|
39.45
|
43.95
|
29.55
|
Net margin
|
1.79%
|
-2.17%
|
4.11%
|
-0.01%
|
1.59%
|
-0.48%
|
5.29%
|
2.18%
|
2.6%
|
1.8%
|
4.16%
|
3.37%
|
3.66%
|
2.38%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
29/10/21
|
09/02/22
|
27/04/22
|
28/07/22
|
31/10/22
|
01/02/23
|
02/05/23
|
26/07/23
|
30/10/23
|
25/01/24
|
29/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,458
|
933
|
1,572
|
283
|
352
|
195
|
511
|
320
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
5,56,042
|
4,71,046
|
6,66,138
|
67,385
|
2,26,482
|
3,32,855
|
3,74,560
|
6,13,927
|
ROE (net income / shareholders' equity)
|
4.23%
|
0.35%
|
4.58%
|
2.29%
|
3.59%
|
4.66%
|
5.81%
|
8.64%
|
ROA (Net income/ Total Assets)
|
3.44%
|
0.27%
|
2.27%
|
0.79%
|
1.56%
|
2.4%
|
3.69%
|
4.35%
|
Assets
1 |
3,892
|
3,783
|
7,914
|
7,840
|
15,033
|
9,580
|
6,759
|
7,598
|
Book Value Per Share
3 |
44,047
|
42,617
|
43,365
|
44,016
|
43,580
|
39,073
|
41,761
|
40,939
|
Cash Flow per Share
3 |
10,860
|
4,940
|
9,999
|
2,406
|
5,107
|
6,634
|
7,587
|
7,975
|
Capex
1 |
274
|
170
|
123
|
116
|
163
|
174
|
208
|
152
|
Capex / Sales
|
4.36%
|
3.45%
|
2.31%
|
2.58%
|
4.05%
|
3.64%
|
3.88%
|
2.58%
|
Announcement Date
|
05/02/20
|
03/02/21
|
09/02/22
|
01/02/23
|
25/01/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
33,600
KRW Average target price
36,167
KRW Spread / Average Target +7.64% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.04% | 1.97B | | -3.10% | 251B | | +12.81% | 19.44B | | 0.00% | 17.73B | | +0.38% | 11.04B | | -6.84% | 10.11B | | +16.90% | 7.51B | | +10.15% | 5.97B | | -1.01% | 4.42B | | -17.67% | 3.7B |
Cosmetics & Perfumes
|