End-of-day quote
Korea S.E.
03:30:00 07/05/2024 am IST
|
5-day change
|
1st Jan Change
|
19,710
KRW
|
+0.31%
|
|
+1.03%
|
+3.09%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,93,141
|
6,64,580
|
7,82,118
|
5,94,278
|
4,20,059
|
4,23,312
|
-
|
-
|
Enterprise Value (EV)
2 |
584.5
|
631.5
|
490.1
|
537.7
|
420.1
|
115.5
|
52.98
|
423.3
|
P/E ratio
|
8.13
x
|
7.81
x
|
6.83
x
|
4.83
x
|
-
|
5.34
x
|
4.4
x
|
4.8
x
|
Yield
|
1.43%
|
1.49%
|
1.69%
|
2.77%
|
-
|
3.93%
|
4.06%
|
4.06%
|
Capitalization / Revenue
|
0.55
x
|
0.56
x
|
0.56
x
|
0.39
x
|
0.27
x
|
0.27
x
|
0.26
x
|
0.25
x
|
EV / Revenue
|
0.46
x
|
0.53
x
|
0.35
x
|
0.35
x
|
0.27
x
|
0.07
x
|
0.03
x
|
0.25
x
|
EV / EBITDA
|
4
x
|
4.5
x
|
2.39
x
|
2.37
x
|
-
|
0.63
x
|
0.26
x
|
2.03
x
|
EV / FCF
|
5.33
x
|
5.62
x
|
3.24
x
|
-27.9
x
|
-
|
1.15
x
|
0.53
x
|
2.21
x
|
FCF Yield
|
18.7%
|
17.8%
|
30.9%
|
-3.59%
|
-
|
86.8%
|
190%
|
45.3%
|
Price to Book
|
0.66
x
|
0.59
x
|
0.63
x
|
0.44
x
|
-
|
0.32
x
|
0.3
x
|
0.29
x
|
Nbr of stocks (in thousands)
|
21,970
|
21,970
|
21,970
|
21,970
|
21,970
|
21,477
|
-
|
-
|
Reference price
3 |
31,550
|
30,250
|
35,600
|
27,050
|
19,120
|
19,710
|
19,710
|
19,710
|
Announcement Date
|
10/02/20
|
05/02/21
|
08/02/22
|
07/02/23
|
06/02/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,260
|
1,196
|
1,387
|
1,542
|
1,529
|
1,574
|
1,639
|
1,664
|
EBITDA
1 |
146.1
|
140.3
|
204.9
|
226.5
|
-
|
181.9
|
204.9
|
209
|
EBIT
1 |
106.4
|
102.1
|
152.2
|
168.3
|
100.5
|
113.4
|
134.6
|
132.4
|
Operating Margin
|
8.44%
|
8.53%
|
10.97%
|
10.91%
|
6.57%
|
7.2%
|
8.21%
|
7.95%
|
Earnings before Tax (EBT)
1 |
113.4
|
112.2
|
154.6
|
161.8
|
100.6
|
110
|
134.5
|
124
|
Net income
1 |
83.52
|
85.09
|
110.9
|
123
|
83.87
|
84.9
|
105.1
|
98.21
|
Net margin
|
6.63%
|
7.12%
|
7.99%
|
7.98%
|
5.49%
|
5.39%
|
6.41%
|
5.9%
|
EPS
2 |
3,881
|
3,873
|
5,214
|
5,599
|
-
|
3,688
|
4,481
|
4,102
|
Free Cash Flow
3 |
1,09,569
|
1,12,282
|
1,51,276
|
-19,302
|
-
|
1,00,235
|
1,00,590
|
1,91,554
|
FCF margin
|
8,696.9%
|
9,388.94%
|
10,903.56%
|
-1,251.54%
|
-
|
6,368.42%
|
6,137.35%
|
11,508.96%
|
FCF Conversion (EBITDA)
|
75,019.19%
|
80,043.01%
|
73,827.58%
|
-
|
-
|
55,093.58%
|
49,082.85%
|
91,636.21%
|
FCF Conversion (Net income)
|
1,31,180.86%
|
1,31,958.63%
|
1,36,405.46%
|
-
|
-
|
1,18,062.36%
|
95,707.28%
|
1,95,047.81%
|
Dividend per Share
2 |
450.0
|
450.0
|
600.0
|
750.0
|
-
|
775.6
|
801.1
|
800.0
|
Announcement Date
|
10/02/20
|
05/02/21
|
08/02/22
|
07/02/23
|
06/02/24
|
-
|
-
|
-
|
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 |
296.4
|
445
|
391.5
|
357.4
|
341.4
|
451.9
|
405.9
|
345.7
|
324.1
|
453.2
|
407.7
|
354.5
|
340.4
|
470.1
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
31.81
|
51.71
|
59.12
|
27.41
|
32.62
|
49.16
|
54.3
|
5.801
|
8.792
|
31.59
|
38.6
|
12.8
|
19.84
|
42.32
|
Operating Margin
|
10.73%
|
11.62%
|
15.1%
|
7.67%
|
9.55%
|
10.88%
|
13.38%
|
1.68%
|
2.71%
|
6.97%
|
9.47%
|
3.61%
|
5.83%
|
9%
|
Earnings before Tax (EBT)
1 |
-
|
52.17
|
58.25
|
24.57
|
24.95
|
54.01
|
57.35
|
4.3
|
6.742
|
32.24
|
39.4
|
10.55
|
16.95
|
42.9
|
Net income
1 |
24.4
|
37.92
|
43.16
|
18.32
|
21.57
|
39.97
|
44.95
|
9.349
|
6.134
|
23.43
|
31.13
|
8.3
|
13.7
|
34.95
|
Net margin
|
8.23%
|
8.52%
|
11.03%
|
5.13%
|
6.32%
|
8.84%
|
11.08%
|
2.7%
|
1.89%
|
5.17%
|
7.64%
|
2.34%
|
4.02%
|
7.44%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
05/11/21
|
08/02/22
|
09/05/22
|
09/08/22
|
07/11/22
|
07/02/23
|
08/05/23
|
07/08/23
|
06/11/23
|
06/02/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
109
|
33.1
|
292
|
56.5
|
-
|
308
|
370
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
1,09,569
|
1,12,282
|
1,51,276
|
-19,302
|
-
|
1,00,235
|
1,00,591
|
1,91,555
|
ROE (net income / shareholders' equity)
|
8.37%
|
7.85%
|
9.38%
|
9.55%
|
-
|
6%
|
6.91%
|
6.34%
|
ROA (Net income/ Total Assets)
|
6.57%
|
6.16%
|
7.65%
|
7.59%
|
-
|
5.02%
|
5.7%
|
4.79%
|
Assets
1 |
1,272
|
1,381
|
1,450
|
1,621
|
-
|
1,691
|
1,843
|
2,050
|
Book Value Per Share
3 |
47,591
|
51,075
|
56,342
|
60,819
|
-
|
61,840
|
65,505
|
68,894
|
Cash Flow per Share
3 |
6,209
|
6,800
|
7,834
|
1,530
|
-
|
7,208
|
8,036
|
8,448
|
Capex
1 |
26.8
|
37.1
|
20.8
|
52.9
|
-
|
55.8
|
56
|
39
|
Capex / Sales
|
2.13%
|
3.1%
|
1.5%
|
3.43%
|
-
|
3.54%
|
3.42%
|
2.34%
|
Announcement Date
|
10/02/20
|
05/02/21
|
08/02/22
|
07/02/23
|
06/02/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
19,710
KRW Average target price
26,611
KRW Spread / Average Target +35.01% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.09% | 311M | | +7.61% | 421B | | +4.73% | 144B | | -31.58% | 44.1B | | +15.26% | 18.72B | | +15.62% | 10.65B | | +34.52% | 8.82B | | +1.91% | 6.92B | | -6.99% | 6.61B | | +32.76% | 6.47B |
Other Apparel & Accessories
|