End-of-day quote
Korea S.E.
03:30:00 10/05/2024 am IST
|
5-day change
|
1st Jan Change
|
10,900
KRW
|
+1.02%
|
|
-0.46%
|
+2.44%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,43,576
|
3,29,310
|
3,20,988
|
3,15,044
|
2,52,986
|
2,59,168
|
-
|
-
|
Enterprise Value (EV)
2 |
1,071
|
1,047
|
1,000
|
1,200
|
253
|
1,032
|
780.7
|
709.2
|
P/E ratio
|
8.59
x
|
5.56
x
|
23.5
x
|
4.27
x
|
144
x
|
3.82
x
|
2.97
x
|
2.78
x
|
Yield
|
4.15%
|
5.05%
|
2.96%
|
3.77%
|
-
|
5.28%
|
5.96%
|
6.27%
|
Capitalization / Revenue
|
0.18
x
|
0.22
x
|
0.17
x
|
0.13
x
|
0.12
x
|
0.12
x
|
0.11
x
|
0.11
x
|
EV / Revenue
|
0.56
x
|
0.69
x
|
0.55
x
|
0.49
x
|
0.12
x
|
0.47
x
|
0.34
x
|
0.3
x
|
EV / EBITDA
|
5.57
x
|
5.85
x
|
6.64
x
|
5.56
x
|
1.96
x
|
5.33
x
|
4.17
x
|
3.65
x
|
EV / FCF
|
7.1
x
|
17.3
x
|
25.2
x
|
-12
x
|
-
|
7.32
x
|
7.59
x
|
6.67
x
|
FCF Yield
|
14.1%
|
5.76%
|
3.97%
|
-8.32%
|
-
|
13.7%
|
13.2%
|
15%
|
Price to Book
|
0.58
x
|
0.51
x
|
0.47
x
|
0.42
x
|
-
|
0.34
x
|
0.31
x
|
0.28
x
|
Nbr of stocks (in thousands)
|
23,777
|
23,777
|
23,777
|
23,777
|
23,777
|
23,777
|
-
|
-
|
Reference price
3 |
14,450
|
13,850
|
13,500
|
13,250
|
10,640
|
10,900
|
10,900
|
10,900
|
Announcement Date
|
06/02/20
|
09/02/21
|
07/02/22
|
07/02/23
|
23/01/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,913
|
1,510
|
1,834
|
2,458
|
2,194
|
2,204
|
2,305
|
2,389
|
EBITDA
1 |
192.5
|
179.1
|
150.7
|
215.9
|
129.1
|
193.7
|
187
|
194.4
|
EBIT
1 |
105.3
|
94.56
|
60.73
|
130.2
|
47.24
|
104
|
106.8
|
120.6
|
Operating Margin
|
5.51%
|
6.26%
|
3.31%
|
5.3%
|
2.15%
|
4.72%
|
4.64%
|
5.05%
|
Earnings before Tax (EBT)
1 |
67.69
|
72.19
|
28.75
|
95.83
|
2.522
|
115.4
|
109.5
|
117.3
|
Net income
1 |
40.02
|
59.27
|
13.68
|
73.82
|
1.761
|
67.9
|
87.27
|
93.17
|
Net margin
|
2.09%
|
3.93%
|
0.75%
|
3%
|
0.08%
|
3.08%
|
3.79%
|
3.9%
|
EPS
2 |
1,683
|
2,493
|
575.0
|
3,104
|
74.00
|
2,853
|
3,673
|
3,925
|
Free Cash Flow
3 |
1,50,951
|
60,384
|
39,677
|
-99,850
|
-
|
1,41,000
|
1,02,867
|
1,06,267
|
FCF margin
|
7,892.51%
|
3,999.3%
|
2,163.12%
|
-4,062.34%
|
-
|
6,398.33%
|
4,463.08%
|
4,447.42%
|
FCF Conversion (EBITDA)
|
78,414.2%
|
33,716.82%
|
26,326.31%
|
-
|
-
|
72,792.98%
|
54,999.11%
|
54,673.3%
|
FCF Conversion (Net income)
|
3,77,151.85%
|
1,01,882.34%
|
2,90,128.94%
|
-
|
-
|
2,07,658.32%
|
1,17,876.24%
|
1,14,060.82%
|
Dividend per Share
2 |
600.0
|
700.0
|
400.0
|
500.0
|
-
|
575.0
|
650.0
|
683.3
|
Announcement Date
|
06/02/20
|
09/02/21
|
07/02/22
|
07/02/23
|
23/01/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
450.4
|
525
|
547.6
|
638.7
|
616.5
|
655.1
|
528.1
|
523.5
|
581.5
|
534.1
|
518.2
|
533.3
|
618.1
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
8.978
|
12.78
|
24.61
|
56.9
|
41.33
|
7.396
|
15.2
|
14.4
|
9.862
|
33.97
|
22.75
|
24.9
|
22.35
|
Operating Margin
|
1.99%
|
2.43%
|
4.49%
|
8.91%
|
6.7%
|
1.13%
|
2.88%
|
2.75%
|
1.7%
|
6.36%
|
4.39%
|
4.67%
|
3.62%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
49.44
|
27.87
|
-2.455
|
6.207
|
1.834
|
-3.145
|
29.97
|
19.45
|
21.1
|
17
|
Net income
1 |
0.395
|
-4.94
|
13.34
|
37.14
|
22.21
|
1.14
|
6.904
|
3.799
|
-0.8525
|
23.7
|
17.35
|
15.8
|
12.7
|
Net margin
|
0.09%
|
-0.94%
|
2.44%
|
5.81%
|
3.6%
|
0.17%
|
1.31%
|
0.73%
|
-0.15%
|
4.44%
|
3.35%
|
2.96%
|
2.05%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/10/21
|
07/02/22
|
27/04/22
|
28/07/22
|
27/10/22
|
07/02/23
|
02/08/23
|
31/10/23
|
23/01/24
|
29/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
728
|
718
|
679
|
885
|
-
|
773
|
522
|
450
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.781
x
|
4.01
x
|
4.508
x
|
4.1
x
|
-
|
3.991
x
|
2.788
x
|
2.315
x
|
Free Cash Flow
2 |
1,50,951
|
60,384
|
39,677
|
-99,850
|
-
|
1,41,000
|
1,02,867
|
1,06,267
|
ROE (net income / shareholders' equity)
|
6.92%
|
9.51%
|
2.08%
|
10.4%
|
0.24%
|
13.5%
|
10.8%
|
10.6%
|
ROA (Net income/ Total Assets)
|
2.26%
|
3.4%
|
0.75%
|
15.6%
|
-
|
1.6%
|
3.95%
|
4%
|
Assets
1 |
1,768
|
1,741
|
1,814
|
472
|
-
|
4,244
|
2,209
|
2,329
|
Book Value Per Share
3 |
24,837
|
27,019
|
28,569
|
31,193
|
-
|
32,154
|
35,192
|
38,466
|
Cash Flow per Share
|
-
|
-
|
-
|
-2,642
|
-
|
-
|
-
|
-
|
Capex
1 |
48.5
|
64.8
|
66.1
|
37
|
-
|
64.5
|
67.3
|
70.6
|
Capex / Sales
|
2.54%
|
4.29%
|
3.6%
|
1.51%
|
-
|
2.92%
|
2.92%
|
2.95%
|
Announcement Date
|
06/02/20
|
09/02/21
|
07/02/22
|
07/02/23
|
23/01/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
10,900
KRW Average target price
15,333
KRW Spread / Average Target +40.67% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.44% | 189M | | +1.17% | 19.79B | | +9.40% | 10.71B | | +4.63% | 6.54B | | +11.24% | 5.14B | | +13.35% | 3.88B | | +23.79% | 3.36B | | +63.60% | 2.67B | | +23.42% | 1.95B | | +20.48% | 1.69B |
Other Paper Products
|