End-of-day quote
Korea S.E.
03:30:00 12/06/2024 am IST
|
5-day change
|
1st Jan Change
|
3,68,500
KRW
|
+1.80%
|
|
+13.04%
|
0.00%
|
Fiscal Period: December |
2024
|
2025
|
2026
|
---|
Capitalization
1 |
28,08,036
|
-
|
-
|
Enterprise Value (EV)
2 |
2,599
|
2,470
|
2,348
|
P/E ratio
|
21.6
x
|
17.4
x
|
14.8
x
|
Yield
|
0.74%
|
0.92%
|
1.1%
|
Capitalization / Revenue
|
3.78
x
|
3.05
x
|
2.59
x
|
EV / Revenue
|
3.5
x
|
2.69
x
|
2.16
x
|
EV / EBITDA
|
15.8
x
|
11.9
x
|
9.46
x
|
EV / FCF
|
30.1
x
|
19.5
x
|
15
x
|
FCF Yield
|
3.32%
|
5.13%
|
6.65%
|
Price to Book
|
8.16
x
|
5.59
x
|
4.13
x
|
Nbr of stocks (in thousands)
|
7,620
|
-
|
-
|
Reference price
3 |
3,68,500
|
3,68,500
|
3,68,500
|
Announcement Date
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
523.8
|
743.1
|
919.7
|
1,086
|
EBITDA
1 |
-
|
118.1
|
164.3
|
207.5
|
248.2
|
EBIT
1 |
-
|
104.2
|
149.9
|
191.5
|
231
|
Operating Margin
|
-
|
19.89%
|
20.17%
|
20.82%
|
21.28%
|
Earnings before Tax (EBT)
1 |
-
|
105.8
|
168.4
|
210.8
|
248.8
|
Net income
1 |
29.95
|
83.19
|
129.1
|
160.6
|
189.2
|
Net margin
|
-
|
15.88%
|
17.38%
|
17.46%
|
17.43%
|
EPS
2 |
4,212
|
11,096
|
17,051
|
21,148
|
24,910
|
Free Cash Flow
3 |
-
|
98,182
|
86,400
|
1,26,700
|
1,56,183
|
FCF margin
|
-
|
18,743.88%
|
11,626.74%
|
13,776.66%
|
14,387.01%
|
FCF Conversion (EBITDA)
|
-
|
83,122.9%
|
52,586.73%
|
61,072.86%
|
62,930.03%
|
FCF Conversion (Net income)
|
-
|
1,18,018.54%
|
66,907.59%
|
78,891.66%
|
82,538.42%
|
Dividend per Share
2 |
-
|
-
|
2,710
|
3,390
|
4,068
|
Announcement Date
|
29/03/23
|
29/02/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
152
|
148.9
|
172.4
|
186.9
|
219.1
|
199
|
223
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
34.36
|
-
|
34.37
|
36
|
42.7
|
40
|
43
|
Operating Margin
|
22.6%
|
-
|
19.93%
|
19.26%
|
19.49%
|
20.1%
|
19.28%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
33.8
|
41.15
|
56
|
-
|
-
|
Net income
1 |
-
|
-
|
26.15
|
31.35
|
42.9
|
-
|
-
|
Net margin
|
-
|
-
|
15.16%
|
16.77%
|
19.58%
|
-
|
-
|
EPS
2 |
-
|
3,353
|
13,275
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
29/02/24
|
14/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
118
|
209
|
338
|
460
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
-
|
98,182
|
86,400
|
1,26,700
|
1,56,183
|
ROE (net income / shareholders' equity)
|
-
|
55.8%
|
43.1%
|
35.7%
|
30.8%
|
ROA (Net income/ Total Assets)
|
-
|
34.7%
|
31.4%
|
28.7%
|
26%
|
Assets
1 |
-
|
240
|
411.3
|
559.6
|
727.2
|
Book Value Per Share
3 |
-
|
27,071
|
45,160
|
65,891
|
89,154
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
9.66
|
21.5
|
12.6
|
13.6
|
Capex / Sales
|
-
|
1.84%
|
2.89%
|
1.37%
|
1.25%
|
Announcement Date
|
29/03/23
|
29/02/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
3,68,500
KRW Average target price
4,35,714
KRW Spread / Average Target +18.24% Consensus |
1st Jan change
|
Capi.
|
---|
| 0.00% | 2B | | +12.72% | 395B | | +15.61% | 138B | | +16.96% | 77.09B | | -5.04% | 71.79B | | -22.04% | 42.17B | | -16.58% | 35.37B | | +7.96% | 34.69B | | +10.36% | 18.73B | | +25.25% | 17.48B |
Other Personal Products
|