End-of-day quote
Korea S.E.
03:30:00 05/07/2024 am IST
|
5-day change
|
1st Jan Change
|
22,600
KRW
|
+2.96%
|
|
+1.35%
|
-15.36%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,81,776
|
1,67,163
|
2,21,618
|
1,87,805
|
-
|
-
|
Enterprise Value (EV)
2 |
92.23
|
167.2
|
87.92
|
25.1
|
-3.695
|
-32.6
|
P/E ratio
|
13.4
x
|
14
x
|
19.9
x
|
14.6
x
|
12.3
x
|
11.9
x
|
Yield
|
1.48%
|
-
|
1.31%
|
1.55%
|
1.64%
|
1.77%
|
Capitalization / Revenue
|
2.55
x
|
1.29
x
|
1.45
x
|
1.14
x
|
0.99
x
|
0.87
x
|
EV / Revenue
|
0.84
x
|
1.29
x
|
0.57
x
|
0.15
x
|
-0.02
x
|
-0.15
x
|
EV / EBITDA
|
4.93
x
|
9.82
x
|
5.01
x
|
1.29
x
|
-0.17
x
|
-1.38
x
|
EV / FCF
|
1.78
x
|
-
|
3.32
x
|
14.8
x
|
-0.12
x
|
-1.01
x
|
FCF Yield
|
56.2%
|
-
|
30.2%
|
6.77%
|
-869%
|
-99.1%
|
Price to Book
|
2.1
x
|
-
|
1.63
x
|
1.75
x
|
1.57
x
|
1.42
x
|
Nbr of stocks (in thousands)
|
8,847
|
8,661
|
8,300
|
8,310
|
-
|
-
|
Reference price
3 |
31,850
|
19,300
|
26,700
|
22,600
|
22,600
|
22,600
|
Announcement Date
|
17/03/22
|
15/03/23
|
20/03/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
110.4
|
129.3
|
153.1
|
164.5
|
189
|
215
|
EBITDA
1 |
18.71
|
17.03
|
17.56
|
19.5
|
21.2
|
23.7
|
EBIT
1 |
15.34
|
12.85
|
12.57
|
16.5
|
19.5
|
22.4
|
Operating Margin
|
13.9%
|
9.94%
|
8.21%
|
10.03%
|
10.32%
|
10.42%
|
Earnings before Tax (EBT)
1 |
28.18
|
14.53
|
14.59
|
18.4
|
21.6
|
22.4
|
Net income
1 |
21
|
14
|
11.29
|
14.6
|
17.4
|
17.9
|
Net margin
|
19.02%
|
10.83%
|
7.37%
|
8.88%
|
9.21%
|
8.33%
|
EPS
2 |
2,375
|
1,380
|
1,343
|
1,546
|
1,836
|
1,892
|
Free Cash Flow
3 |
51,852
|
-
|
26,521
|
1,700
|
32,100
|
32,300
|
FCF margin
|
46,978.02%
|
-
|
17,325.44%
|
1,033.43%
|
16,984.13%
|
15,023.26%
|
FCF Conversion (EBITDA)
|
2,77,146.21%
|
-
|
1,51,022.64%
|
8,717.95%
|
1,51,415.09%
|
1,36,286.92%
|
FCF Conversion (Net income)
|
2,46,952.68%
|
-
|
2,35,002.6%
|
11,643.84%
|
1,84,482.76%
|
1,80,446.93%
|
Dividend per Share
2 |
470.0
|
-
|
350.0
|
350.0
|
370.0
|
400.0
|
Announcement Date
|
17/03/22
|
15/03/23
|
20/03/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
31.23
|
29.12
|
30.55
|
36
|
36.32
|
38.46
|
39.67
|
38.62
|
37.08
|
39.4
|
43.1
|
44.9
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3.066
|
2.868
|
2.936
|
2.964
|
2.858
|
3.007
|
3.813
|
2.892
|
4.038
|
4.2
|
4.8
|
3.4
|
Operating Margin
|
9.82%
|
9.85%
|
9.61%
|
8.23%
|
7.87%
|
7.82%
|
9.61%
|
7.49%
|
10.89%
|
10.66%
|
11.14%
|
7.57%
|
Earnings before Tax (EBT)
1 |
5.071
|
3.151
|
0.7376
|
6.484
|
-
|
3.895
|
5.507
|
0.068
|
4.104
|
5.1
|
5.4
|
3.8
|
Net income
1 |
5.235
|
2.569
|
1.894
|
6.095
|
-
|
2.796
|
3.999
|
1.595
|
3.364
|
4
|
4.3
|
3
|
Net margin
|
16.76%
|
8.82%
|
6.2%
|
16.93%
|
-
|
7.27%
|
10.08%
|
4.13%
|
9.07%
|
10.15%
|
9.98%
|
6.68%
|
EPS
|
591.6
|
291.0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
17/03/22
|
13/05/22
|
12/08/22
|
15/03/23
|
09/05/23
|
09/08/23
|
08/11/23
|
20/03/24
|
08/05/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
190
|
-
|
134
|
163
|
192
|
220
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
51,852
|
-
|
26,521
|
1,700
|
32,100
|
32,300
|
ROE (net income / shareholders' equity)
|
17%
|
-
|
8.28%
|
11.3%
|
13.5%
|
12.5%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
3.16%
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
356.6
|
-
|
-
|
-
|
Book Value Per Share
3 |
15,144
|
-
|
16,356
|
12,888
|
14,374
|
15,917
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
0.52
|
-
|
0.36
|
1.8
|
1.8
|
1.9
|
Capex / Sales
|
0.47%
|
-
|
0.24%
|
1.09%
|
0.95%
|
0.88%
|
Announcement Date
|
17/03/22
|
15/03/23
|
20/03/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
22,600
KRW Average target price
26,000
KRW Spread / Average Target +15.04% Consensus |
1st Jan change
|
Capi.
|
---|
| -15.36% | 136M | | +13.30% | 88.06B | | -2.69% | 62.51B | | -14.96% | 40.65B | | -24.24% | 24.56B | | -4.29% | 19.01B | | -24.18% | 11.06B | | -15.05% | 9.74B | | -8.75% | 7.44B | | +0.61% | 4.68B |
Transaction & Payment Services
|