End-of-day quote
Korea S.E.
03:30:00 13/05/2024 am IST
|
5-day change
|
1st Jan Change
|
18,250
KRW
|
-1.30%
|
|
-3.44%
|
-2.56%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
24,48,265
|
13,97,528
|
14,39,475
|
13,84,594
|
-
|
-
|
Enterprise Value (EV)
2 |
1,410
|
-119.8
|
1,439
|
247.1
|
35.79
|
-344.3
|
P/E ratio
|
4.42
x
|
3.33
x
|
7.7
x
|
4.81
x
|
3.41
x
|
2.92
x
|
Yield
|
2.27%
|
2.96%
|
-
|
2.17%
|
2.57%
|
3.03%
|
Capitalization / Revenue
|
0.32
x
|
0.19
x
|
0.18
x
|
0.16
x
|
0.15
x
|
0.14
x
|
EV / Revenue
|
0.18
x
|
-0.02
x
|
0.18
x
|
0.03
x
|
0
x
|
-0.04
x
|
EV / EBITDA
|
1.36
x
|
-0.21
x
|
3.44
x
|
0.48
x
|
0.06
x
|
-0.47
x
|
EV / FCF
|
2.5
x
|
-0.9
x
|
-
|
0.76
x
|
0.1
x
|
-0.71
x
|
FCF Yield
|
40%
|
-111%
|
-
|
132%
|
988%
|
-142%
|
Price to Book
|
0.55
x
|
0.3
x
|
-
|
0.29
x
|
0.27
x
|
0.25
x
|
Nbr of stocks (in thousands)
|
42,894
|
42,714
|
41,913
|
41,913
|
-
|
-
|
Reference price
3 |
59,500
|
33,750
|
36,050
|
34,650
|
34,650
|
34,650
|
Announcement Date
|
27/01/22
|
03/02/23
|
01/02/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,632
|
7,497
|
7,995
|
8,558
|
9,207
|
9,616
|
EBITDA
1 |
1,037
|
583.1
|
418.4
|
515.3
|
639.9
|
738.4
|
EBIT
1 |
957.3
|
496.3
|
331.2
|
447.3
|
561.1
|
653.6
|
Operating Margin
|
12.54%
|
6.62%
|
4.14%
|
5.23%
|
6.09%
|
6.8%
|
Earnings before Tax (EBT)
1 |
909.3
|
572.9
|
280.5
|
423.8
|
584.9
|
684.7
|
Net income
1 |
520.2
|
397.1
|
187.9
|
294.7
|
412.6
|
481.9
|
Net margin
|
6.82%
|
5.3%
|
2.35%
|
3.44%
|
4.48%
|
5.01%
|
EPS
2 |
13,452
|
10,130
|
4,679
|
7,203
|
10,159
|
11,883
|
Free Cash Flow
3 |
5,64,259
|
1,32,915
|
-
|
3,26,638
|
3,53,638
|
4,87,933
|
FCF margin
|
7,393.67%
|
1,772.96%
|
-
|
3,816.95%
|
3,840.77%
|
5,074.14%
|
FCF Conversion (EBITDA)
|
54,419.25%
|
22,792.8%
|
-
|
63,388.95%
|
55,261.62%
|
66,078.02%
|
FCF Conversion (Net income)
|
1,08,465.36%
|
33,472.61%
|
-
|
1,10,837.29%
|
85,717.68%
|
1,01,250.08%
|
Dividend per Share
2 |
1,350
|
1,000
|
-
|
753.6
|
891.4
|
1,051
|
Announcement Date
|
27/01/22
|
03/02/23
|
01/02/24
|
-
|
-
|
-
|
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 |
1,807
|
2,203
|
1,515
|
1,877
|
1,849
|
2,256
|
1,850
|
1,971
|
1,837
|
2,336
|
1,891
|
2,124
|
2,080
|
2,455
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
258.9
|
269.5
|
125.7
|
134.6
|
116.4
|
119.6
|
90.16
|
71.88
|
80.4
|
88.75
|
60.89
|
88.78
|
123.2
|
170.2
|
Operating Margin
|
14.33%
|
12.24%
|
8.3%
|
7.17%
|
6.29%
|
5.3%
|
4.87%
|
3.65%
|
4.38%
|
3.8%
|
3.22%
|
4.18%
|
5.92%
|
6.93%
|
Earnings before Tax (EBT)
1 |
281
|
205.3
|
145.8
|
169.7
|
225.7
|
31.68
|
126.2
|
63.16
|
80
|
11.08
|
44.12
|
89.7
|
118.2
|
185.2
|
Net income
1 |
195.3
|
104.8
|
101.1
|
110.2
|
155.2
|
30.69
|
89.92
|
29.92
|
64.5
|
3.587
|
25.99
|
53.6
|
86.32
|
134.3
|
Net margin
|
10.81%
|
4.76%
|
6.67%
|
5.87%
|
8.39%
|
1.36%
|
4.86%
|
1.52%
|
3.51%
|
0.15%
|
1.37%
|
2.52%
|
4.15%
|
5.47%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/10/21
|
27/01/22
|
02/05/22
|
28/07/22
|
27/10/22
|
03/02/23
|
28/04/23
|
27/07/23
|
26/10/23
|
01/02/24
|
02/05/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,038
|
1,517
|
-
|
1,138
|
1,349
|
1,729
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
5,64,259
|
1,32,915
|
-
|
3,26,638
|
3,53,638
|
4,87,933
|
ROE (net income / shareholders' equity)
|
13.8%
|
9.06%
|
-
|
6.16%
|
7.87%
|
8.66%
|
ROA (Net income/ Total Assets)
|
6.63%
|
4.68%
|
-
|
3.36%
|
4.29%
|
4.84%
|
Assets
1 |
7,845
|
8,488
|
-
|
8,771
|
9,628
|
9,959
|
Book Value Per Share
3 |
1,07,773
|
1,13,290
|
-
|
1,18,830
|
1,27,304
|
1,37,822
|
Cash Flow per Share
3 |
15,008
|
3,958
|
-
|
10,957
|
14,427
|
17,220
|
Capex
1 |
16.2
|
16.1
|
-
|
186
|
222
|
166
|
Capex / Sales
|
0.21%
|
0.22%
|
-
|
2.17%
|
2.41%
|
1.72%
|
Announcement Date
|
27/01/22
|
03/02/23
|
01/02/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
34,650
KRW Average target price
48,867
KRW Spread / Average Target +41.03% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.63% | 7.13TCr | | -4.42% | 5.42TCr | | +23.00% | 3.89TCr | | +15.38% | 3.19TCr | | +9.09% | 2.77TCr | | +19.89% | 2.17TCr | | +17.68% | 1.99TCr | | +73.40% | 1.76TCr | | +35.34% | 1.8TCr |
Other Construction & Engineering
|