End-of-day quote
Korea S.E.
03:30:00 03/05/2024 am IST
|
5-day change
|
1st Jan Change
|
36,900
KRW
|
-1.73%
|
|
+0.96%
|
+10.81%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
7,77,821
|
7,58,961
|
7,74,311
|
24,00,866
|
11,99,529
|
13,29,208
|
-
|
Enterprise Value (EV)
2 |
777.8
|
1,449
|
1,287
|
2,401
|
1,200
|
2,948
|
2,660
|
P/E ratio
|
16.7
x
|
3.17
x
|
4.58
x
|
8.59
x
|
-
|
-
|
-
|
Yield
|
0.95%
|
0.9%
|
2.2%
|
-
|
-
|
3.52%
|
4.07%
|
Capitalization / Revenue
|
0.29
x
|
0.27
x
|
0.28
x
|
-
|
0.13
x
|
0.13
x
|
0.13
x
|
EV / Revenue
|
0.29
x
|
0.51
x
|
0.46
x
|
-
|
0.13
x
|
0.3
x
|
0.26
x
|
EV / EBITDA
|
2.78
x
|
3.68
x
|
3.71
x
|
-
|
-
|
3.4
x
|
3.04
x
|
EV / FCF
|
7.34
x
|
4.37
x
|
4.74
x
|
-
|
-
|
11.8
x
|
8.29
x
|
FCF Yield
|
13.6%
|
22.9%
|
21.1%
|
-
|
-
|
8.48%
|
12.1%
|
Price to Book
|
0.71
x
|
0.65
x
|
0.54
x
|
-
|
-
|
0.58
x
|
0.52
x
|
Nbr of stocks (in thousands)
|
18,388
|
17,055
|
17,055
|
48,650
|
36,022
|
36,022
|
-
|
Reference price
3 |
42,300
|
44,500
|
45,400
|
49,350
|
33,300
|
36,900
|
36,900
|
Announcement Date
|
13/02/20
|
09/02/21
|
10/02/22
|
21/03/23
|
14/02/24
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
2,682
|
2,857
|
2,802
|
-
|
8,948
|
9,852
|
10,105
|
EBITDA
1 |
280.3
|
393.9
|
347.3
|
-
|
-
|
868
|
875
|
EBIT
1 |
193.7
|
306.6
|
259.7
|
-
|
464.4
|
547
|
564
|
Operating Margin
|
7.22%
|
10.73%
|
9.27%
|
-
|
5.19%
|
5.55%
|
5.58%
|
Earnings before Tax (EBT)
|
75.05
|
304.9
|
225.3
|
-
|
-
|
-
|
-
|
Net income
|
52.37
|
240.6
|
172.9
|
0.1865
|
-
|
-
|
-
|
Net margin
|
1.95%
|
8.42%
|
6.17%
|
-
|
-
|
-
|
-
|
EPS
|
2,527
|
14,025
|
9,921
|
5,748
|
-
|
-
|
-
|
Free Cash Flow
2 |
1,06,010
|
3,31,388
|
2,71,595
|
-
|
-
|
2,50,000
|
3,21,000
|
FCF margin
|
3,952.4%
|
11,597.34%
|
9,691.67%
|
-
|
-
|
2,537.56%
|
3,176.65%
|
FCF Conversion (EBITDA)
|
37,821.58%
|
84,125.24%
|
78,201.08%
|
-
|
-
|
28,801.84%
|
36,685.71%
|
FCF Conversion (Net income)
|
2,02,428.36%
|
1,37,717.39%
|
1,57,040.49%
|
-
|
-
|
-
|
-
|
Dividend per Share
3 |
400.0
|
400.0
|
1,000
|
-
|
-
|
1,300
|
1,500
|
Announcement Date
|
13/02/20
|
09/02/21
|
10/02/22
|
21/03/23
|
14/02/24
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
737.5
|
717.8
|
816
|
856.3
|
-
|
2,102
|
2,470
|
2,390
|
2,681
|
2,311
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
69.59
|
63.73
|
85.35
|
94.27
|
-
|
90.45
|
132
|
122
|
178
|
116
|
Operating Margin
|
9.44%
|
8.88%
|
10.46%
|
11.01%
|
-
|
4.3%
|
5.34%
|
5.1%
|
6.64%
|
5.02%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
52.6
|
-
|
51.57
|
126.5
|
90.63
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
7.13%
|
-
|
6.32%
|
14.77%
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
2,522
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
04/11/21
|
10/02/22
|
04/05/22
|
04/08/22
|
14/11/23
|
14/02/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
690
|
513
|
-
|
-
|
1,619
|
1,331
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
1.751
x
|
1.477
x
|
-
|
-
|
1.865
x
|
1.521
x
|
Free Cash Flow
2 |
1,06,010
|
3,31,388
|
2,71,595
|
-
|
-
|
2,50,000
|
3,21,000
|
ROE (net income / shareholders' equity)
|
4.96%
|
20.5%
|
12.4%
|
-
|
-
|
12.4%
|
11.8%
|
ROA (Net income/ Total Assets)
|
1.88%
|
8.01%
|
5.5%
|
-
|
-
|
3.8%
|
4%
|
Assets
|
2,788
|
3,006
|
3,147
|
-
|
-
|
-
|
-
|
Book Value Per Share
3 |
59,794
|
68,022
|
84,257
|
-
|
-
|
64,069
|
71,264
|
Cash Flow per Share
|
10,894
|
23,443
|
19,523
|
-
|
-
|
-
|
-
|
Capex
1 |
87.2
|
66.9
|
58
|
-
|
-
|
227
|
232
|
Capex / Sales
|
3.25%
|
2.34%
|
2.07%
|
-
|
-
|
2.3%
|
2.3%
|
Announcement Date
|
13/02/20
|
09/02/21
|
10/02/22
|
21/03/23
|
14/02/24
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
36,900
KRW Average target price
63,000
KRW Spread / Average Target +70.73% Consensus |