End-of-day quote
Korea S.E.
03:30:00 14/05/2024 am IST
|
5-day change
|
1st Jan Change
|
23,350
KRW
|
+1.52%
|
|
+2.19%
|
-13.68%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,41,303
|
12,62,543
|
9,54,746
|
13,57,997
|
11,73,876
|
-
|
-
|
Enterprise Value (EV)
2 |
488.8
|
1,186
|
808.2
|
1,358
|
952.9
|
877.6
|
828.9
|
P/E ratio
|
-74.1
x
|
19
x
|
5.29
x
|
55
x
|
21.6
x
|
8.96
x
|
9.85
x
|
Yield
|
3.57%
|
1.2%
|
2.12%
|
-
|
1.39%
|
1.61%
|
1.61%
|
Capitalization / Revenue
|
1.03
x
|
1.26
x
|
0.73
x
|
1.49
x
|
1.22
x
|
0.94
x
|
0.96
x
|
EV / Revenue
|
0.79
x
|
1.18
x
|
0.61
x
|
1.49
x
|
0.99
x
|
0.7
x
|
0.68
x
|
EV / EBITDA
|
8.22
x
|
6.83
x
|
2.4
x
|
9.79
x
|
6.23
x
|
3.22
x
|
3.51
x
|
EV / FCF
|
-34.4
x
|
16
x
|
9.1
x
|
-
|
16.4
x
|
13.3
x
|
9.01
x
|
FCF Yield
|
-2.91%
|
6.26%
|
11%
|
-
|
6.09%
|
7.52%
|
11.1%
|
Price to Book
|
0.98
x
|
1.8
x
|
1.09
x
|
-
|
1.33
x
|
1.17
x
|
1.1
x
|
Nbr of stocks (in thousands)
|
51,512
|
51,512
|
51,512
|
51,512
|
51,512
|
-
|
-
|
Reference price
3 |
12,600
|
24,900
|
18,900
|
27,050
|
23,350
|
23,350
|
23,350
|
Announcement Date
|
09/03/21
|
23/02/22
|
21/02/23
|
07/02/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
620.6
|
1,001
|
1,316
|
909.7
|
961.9
|
1,246
|
1,226
|
EBITDA
1 |
59.49
|
173.5
|
337.3
|
138.8
|
152.8
|
272.9
|
236.4
|
EBIT
1 |
2.681
|
71.87
|
232.5
|
23.73
|
42.8
|
151
|
138
|
Operating Margin
|
0.43%
|
7.18%
|
17.67%
|
2.61%
|
4.45%
|
12.12%
|
11.26%
|
Earnings before Tax (EBT)
1 |
-9.251
|
79.86
|
244.5
|
28.38
|
67.5
|
165.2
|
153
|
Net income
1 |
-8.74
|
64.88
|
183.9
|
24.32
|
53.3
|
131
|
119
|
Net margin
|
-1.41%
|
6.48%
|
13.97%
|
2.67%
|
5.54%
|
10.51%
|
9.71%
|
EPS
2 |
-170.0
|
1,309
|
3,570
|
492.0
|
1,079
|
2,606
|
2,371
|
Free Cash Flow
3 |
-14,207
|
74,285
|
88,807
|
-
|
58,000
|
66,000
|
92,000
|
FCF margin
|
-2,289.18%
|
7,421.61%
|
6,747.43%
|
-
|
6,029.52%
|
5,295.72%
|
7,503.06%
|
FCF Conversion (EBITDA)
|
-
|
42,809.68%
|
26,326.61%
|
-
|
37,945.7%
|
24,185.95%
|
38,908.86%
|
FCF Conversion (Net income)
|
-
|
1,14,498.49%
|
48,294.14%
|
-
|
1,08,818.01%
|
50,381.68%
|
77,278.45%
|
Dividend per Share
2 |
450.0
|
300.0
|
400.0
|
-
|
325.0
|
376.8
|
375.0
|
Announcement Date
|
09/03/21
|
23/02/22
|
21/02/23
|
07/02/24
|
-
|
-
|
-
|
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 |
255.7
|
280.4
|
305.4
|
340.5
|
371.4
|
296.5
|
217.7
|
219.9
|
237.8
|
234.4
|
214.8
|
232.2
|
251.4
|
265
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
25.67
|
28.06
|
44.77
|
62.45
|
77.53
|
48.33
|
10.27
|
5.612
|
1.416
|
6.431
|
-2.886
|
17.71
|
27.97
|
33.8
|
Operating Margin
|
10.04%
|
10.01%
|
14.66%
|
18.34%
|
20.88%
|
16.3%
|
4.72%
|
2.55%
|
0.6%
|
2.74%
|
-1.34%
|
7.63%
|
11.13%
|
12.75%
|
Earnings before Tax (EBT)
1 |
29.75
|
-
|
47.97
|
72.31
|
95.71
|
28.82
|
14.08
|
5.219
|
4.587
|
4.49
|
2.558
|
-
|
-
|
-
|
Net income
1 |
22.75
|
18.69
|
36.4
|
55.12
|
70.5
|
22.17
|
11.22
|
4.3
|
3.766
|
5.03
|
1.971
|
-
|
-
|
-
|
Net margin
|
8.9%
|
6.67%
|
11.92%
|
16.19%
|
18.98%
|
7.48%
|
5.15%
|
1.96%
|
1.58%
|
2.15%
|
0.92%
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/11/21
|
23/02/22
|
13/05/22
|
12/08/22
|
03/11/22
|
21/02/23
|
03/05/23
|
03/08/23
|
02/11/23
|
07/02/24
|
02/05/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
152
|
76.7
|
147
|
-
|
221
|
296
|
345
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
-14,207
|
74,285
|
88,807
|
-
|
58,000
|
66,000
|
92,000
|
ROE (net income / shareholders' equity)
|
-
|
9.84%
|
23.9%
|
2.82%
|
5.2%
|
12.7%
|
11.8%
|
ROA (Net income/ Total Assets)
|
-
|
7.2%
|
17.2%
|
-
|
3.4%
|
9.92%
|
9.5%
|
Assets
1 |
-
|
900.8
|
1,066
|
-
|
1,568
|
1,321
|
1,253
|
Book Value Per Share
3 |
12,906
|
13,799
|
17,302
|
-
|
17,500
|
20,041
|
21,309
|
Cash Flow per Share
3 |
1,677
|
4,124
|
5,942
|
-
|
3,412
|
4,743
|
4,969
|
Capex
1 |
97.1
|
130
|
205
|
-
|
114
|
128
|
68.3
|
Capex / Sales
|
15.64%
|
12.94%
|
15.56%
|
-
|
11.85%
|
10.27%
|
5.57%
|
Announcement Date
|
09/03/21
|
23/02/22
|
21/02/23
|
07/02/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
23,350
KRW Average target price
30,400
KRW Spread / Average Target +30.19% Consensus |
1st Jan change
|
Capi.
|
---|
| -13.68% | 85Cr | | +13.79% | 5.47TCr | | -15.94% | 1.51TCr | | +12.77% | 1.1TCr | | +25.13% | 888.29Cr | | +4.26% | 876.47Cr | | +41.86% | 842.94Cr | | -8.50% | 820.61Cr | | -12.61% | 694.02Cr | | -14.75% | 674.01Cr |
Integrated Circuits
|