End-of-day quote
Korea S.E.
03:30:00 10/05/2024 am IST
|
5-day change
|
1st Jan Change
|
72,600
KRW
|
+0.97%
|
|
+2.25%
|
+32.72%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
4,95,141
|
5,04,867
|
4,70,384
|
3,47,041
|
4,83,647
|
6,41,915
|
-
|
Enterprise Value (EV)
1 |
4,94,853
|
5,04,867
|
4,70,420
|
3,47,041
|
4,83,647
|
6,41,915
|
6,41,915
|
P/E ratio
|
12.1
x
|
14.5
x
|
-24.3
x
|
-
|
5.61
x
|
7.71
x
|
7.27
x
|
Yield
|
2.41%
|
2.8%
|
2.63%
|
3.57%
|
-
|
3.58%
|
3.58%
|
Capitalization / Revenue
|
0.56
x
|
0.53
x
|
0.41
x
|
0.27
x
|
0.35
x
|
0.43
x
|
0.41
x
|
EV / Revenue
|
0.56
x
|
0.53
x
|
0.41
x
|
0.27
x
|
0.35
x
|
0.43
x
|
0.41
x
|
EV / EBITDA
|
6,79,76,50,408
x
|
-
|
6,52,25,09,439
x
|
-
|
2,77,88,39,521
x
|
-
|
-
|
EV / FCF
|
1,40,09,173
x
|
-
|
-31,57,49,133
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
0.97
x
|
0.95
x
|
0.94
x
|
0.67
x
|
-
|
1.02
x
|
0.93
x
|
Nbr of stocks (in thousands)
|
8,842
|
8,842
|
8,842
|
8,842
|
8,842
|
8,842
|
-
|
Reference price
2 |
56,000
|
57,100
|
53,200
|
39,250
|
54,700
|
72,600
|
72,600
|
Announcement Date
|
09/03/20
|
17/03/21
|
28/01/22
|
27/01/23
|
26/01/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
878.3
|
959.1
|
1,147
|
1,268
|
1,394
|
1,487
|
1,563
|
EBITDA
|
72.84
|
-
|
72.12
|
-
|
174
|
-
|
-
|
EBIT
1 |
45.78
|
39.85
|
26.24
|
39.41
|
112.4
|
120
|
127
|
Operating Margin
|
5.21%
|
4.15%
|
2.29%
|
3.11%
|
8.06%
|
8.07%
|
8.13%
|
Earnings before Tax (EBT)
1 |
53.1
|
47.51
|
-11.8
|
-
|
111
|
124
|
131
|
Net income
1 |
41.06
|
34.88
|
-19.33
|
-
|
86.22
|
93
|
98
|
Net margin
|
4.67%
|
3.64%
|
-1.68%
|
-
|
6.19%
|
6.25%
|
6.27%
|
EPS
2 |
4,644
|
3,944
|
-2,186
|
-
|
9,751
|
9,417
|
9,980
|
Free Cash Flow
|
35,344
|
-
|
-1,490
|
-
|
-
|
-
|
-
|
FCF margin
|
4,023.99%
|
-
|
-129.83%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
48,522.85%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
86,078.73%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1,350
|
1,600
|
1,400
|
1,400
|
-
|
2,600
|
2,600
|
Announcement Date
|
09/03/20
|
17/03/21
|
28/01/22
|
27/01/23
|
26/01/24
|
-
|
-
|
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 |
354.5
|
234.4
|
255.7
|
364.4
|
390.6
|
256.9
|
-
|
388.7
|
434.2
|
277.8
|
318.7
|
416.7
|
454.1
|
297.7
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
18.37
|
-11.65
|
1.588
|
21.07
|
25.76
|
-9.018
|
-
|
46.25
|
65.42
|
-12.17
|
13.3
|
47.3
|
69.2
|
-9.7
|
Operating Margin
|
5.18%
|
-4.97%
|
0.62%
|
5.78%
|
6.6%
|
-3.51%
|
-
|
11.9%
|
15.07%
|
-4.38%
|
4.17%
|
11.35%
|
15.24%
|
-3.26%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
47.07
|
68.2
|
-16.07
|
14.2
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
8.7
|
37.63
|
52.91
|
-13.02
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9.68%
|
12.18%
|
-4.69%
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
984.0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
15/11/21
|
28/01/22
|
16/05/22
|
12/08/22
|
14/11/22
|
27/01/23
|
15/05/23
|
14/08/23
|
14/11/23
|
26/01/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
36
|
-
|
-
|
-
|
-
|
Net Cash position
|
288
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
0.4995
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
35,344
|
-
|
-1,490
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
7.36%
|
6.01%
|
-3.37%
|
4.53%
|
14.2%
|
13.8%
|
13.3%
|
ROA (Net income/ Total Assets)
|
6.13%
|
-
|
-2.54%
|
-
|
-
|
-
|
-
|
Assets
1 |
669.4
|
-
|
762.2
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
57,976
|
59,843
|
56,630
|
58,446
|
-
|
71,489
|
78,411
|
Cash Flow per Share
2 |
7,103
|
8,095
|
6,277
|
-1,272
|
-
|
15,695
|
15,143
|
Capex
1 |
27.5
|
48.4
|
57
|
28
|
-
|
26
|
26
|
Capex / Sales
|
3.13%
|
5.05%
|
4.97%
|
2.21%
|
-
|
1.75%
|
1.66%
|
Announcement Date
|
09/03/20
|
17/03/21
|
28/01/22
|
27/01/23
|
26/01/24
|
-
|
-
|
Last Close Price
72,600
KRW Average target price
80,000
KRW Spread / Average Target +10.19% Consensus |
1st Jan change
|
Capi.
|
---|
| +32.72% | 469M | | +4.71% | 7.59B | | -8.53% | 3.87B | | +12.57% | 3.1B | | -3.21% | 1.58B | | +15.83% | 926M | | -28.38% | 520M | | +4.97% | 481M | | +14.09% | 426M | | +81.34% | 395M |
Frozen Food Manufacturing
|