End-of-day quote
Korea S.E.
03:30:00 01/07/2024 am IST
|
5-day change
|
1st Jan Change
|
33,900
KRW
|
-0.29%
|
|
+0.15%
|
+1.80%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
4,80,668
|
3,91,655
|
4,64,009
|
3,02,857
|
3,19,969
|
3,22,491
|
-
|
Enterprise Value (EV)
2 |
1,013
|
1,079
|
464
|
302.9
|
809.2
|
1,107
|
1,094
|
P/E ratio
|
11
x
|
8.7
x
|
4.35
x
|
-
|
6.36
x
|
4.61
x
|
3.6
x
|
Yield
|
4.36%
|
5.28%
|
4.36%
|
6.5%
|
6.01%
|
6.1%
|
6.29%
|
Capitalization / Revenue
|
0.6
x
|
0.53
x
|
0.44
x
|
0.24
x
|
0.25
x
|
0.24
x
|
0.21
x
|
EV / Revenue
|
1.27
x
|
1.47
x
|
0.44
x
|
0.24
x
|
0.63
x
|
0.82
x
|
0.72
x
|
EV / EBITDA
|
11.9
x
|
10.7
x
|
-
|
2.39
x
|
6.22
x
|
8.72
x
|
6.24
x
|
EV / FCF
|
44.4
x
|
82.7
x
|
5.48
x
|
12.6
x
|
417
x
|
13.8
x
|
21.6
x
|
FCF Yield
|
2.25%
|
1.21%
|
18.3%
|
7.92%
|
0.24%
|
7.23%
|
4.62%
|
Price to Book
|
0.54
x
|
0.43
x
|
0.47
x
|
0.3
x
|
0.32
x
|
0.31
x
|
0.28
x
|
Nbr of stocks (in thousands)
|
10,472
|
10,472
|
10,120
|
9,849
|
9,609
|
9,513
|
-
|
Reference price
3 |
45,900
|
37,400
|
45,850
|
30,750
|
33,300
|
33,900
|
33,900
|
Announcement Date
|
06/02/20
|
08/02/21
|
11/02/22
|
13/02/23
|
06/02/24
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
798.4
|
735.4
|
1,046
|
1,277
|
1,286
|
1,344
|
1,511
|
EBITDA
1 |
84.94
|
100.7
|
-
|
126.6
|
130.1
|
127
|
175.3
|
EBIT
1 |
75.42
|
90.32
|
144.7
|
88.58
|
92.72
|
114.1
|
126
|
Operating Margin
|
9.45%
|
12.28%
|
13.83%
|
6.93%
|
7.21%
|
8.49%
|
8.34%
|
Earnings before Tax (EBT)
1 |
52.11
|
55.54
|
135.1
|
-
|
62
|
105
|
126.5
|
Net income
1 |
41.06
|
43.79
|
112.5
|
-
|
50.99
|
75
|
95.5
|
Net margin
|
5.14%
|
5.95%
|
10.75%
|
-
|
3.97%
|
5.58%
|
6.32%
|
EPS
2 |
4,189
|
4,297
|
10,531
|
-
|
5,237
|
7,361
|
9,410
|
Free Cash Flow
3 |
22,798
|
13,044
|
84,699
|
23,996
|
1,943
|
80,000
|
50,600
|
FCF margin
|
2,855.56%
|
1,773.75%
|
8,097.77%
|
1,878.69%
|
151.1%
|
5,952.38%
|
3,349.74%
|
FCF Conversion (EBITDA)
|
26,841.16%
|
12,946.83%
|
-
|
18,950.23%
|
1,492.69%
|
62,992.13%
|
28,870.29%
|
FCF Conversion (Net income)
|
55,522.1%
|
29,788.75%
|
75,321.19%
|
-
|
3,809.93%
|
1,06,666.67%
|
52,984.29%
|
Dividend per Share
2 |
2,000
|
1,975
|
2,000
|
2,000
|
2,000
|
2,067
|
2,133
|
Announcement Date
|
06/02/20
|
08/02/21
|
11/02/22
|
13/02/23
|
06/02/24
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
299.5
|
314.3
|
-
|
319.5
|
322.5
|
362.4
|
319.7
|
362.7
|
345
|
335
|
340
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
35.74
|
44.42
|
-
|
-15.01
|
-
|
-
|
9.731
|
67.07
|
37.83
|
30.93
|
35.17
|
Operating Margin
|
11.93%
|
14.13%
|
-
|
-4.7%
|
-
|
-
|
3.04%
|
18.49%
|
10.97%
|
9.23%
|
10.34%
|
Earnings before Tax (EBT)
1 |
23
|
-4.729
|
-
|
-
|
-
|
-
|
-2.383
|
60.7
|
34
|
27
|
36
|
Net income
1 |
21.29
|
-7
|
31.32
|
-
|
-
|
-
|
-5.701
|
48.15
|
53.8
|
-19.1
|
18.2
|
Net margin
|
7.11%
|
-2.23%
|
-
|
-
|
-
|
-
|
-1.78%
|
13.28%
|
15.59%
|
-5.7%
|
5.35%
|
EPS
|
-
|
-
|
3,167
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
16/05/22
|
16/08/22
|
14/11/22
|
13/02/23
|
15/05/23
|
06/08/23
|
06/02/24
|
16/05/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
532
|
688
|
-
|
-
|
489
|
784
|
772
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
6.267
x
|
6.824
x
|
-
|
-
|
3.759
x
|
6.176
x
|
4.404
x
|
Free Cash Flow
2 |
22,798
|
13,044
|
84,699
|
23,996
|
1,943
|
80,000
|
50,600
|
ROE (net income / shareholders' equity)
|
4.24%
|
4.94%
|
11.8%
|
0.31%
|
5.01%
|
7%
|
9.53%
|
ROA (Net income/ Total Assets)
|
2.13%
|
2.36%
|
4.99%
|
0.14%
|
2.21%
|
3%
|
4.45%
|
Assets
1 |
1,931
|
1,859
|
2,253
|
-
|
2,307
|
2,500
|
2,146
|
Book Value Per Share
3 |
84,610
|
86,520
|
96,676
|
1,02,608
|
1,05,173
|
1,08,415
|
1,20,184
|
Cash Flow per Share
|
4,367
|
2,264
|
8,397
|
-
|
-
|
-
|
-
|
Capex
1 |
22.9
|
10.2
|
-
|
24.9
|
30.4
|
12
|
20.3
|
Capex / Sales
|
2.87%
|
1.38%
|
-
|
1.95%
|
2.36%
|
0.89%
|
1.34%
|
Announcement Date
|
06/02/20
|
08/02/21
|
11/02/22
|
13/02/23
|
06/02/24
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
33,900
KRW Average target price
43,667
KRW Spread / Average Target +28.81% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.80% | 23Cr | | +18.81% | 4.52TCr | | -23.05% | 1.92TCr | | +14.57% | 1.87TCr | | +27.68% | 1.67TCr | | +4.43% | 1.63TCr | | +92.89% | 1.55TCr | | +37.04% | 1.21TCr | | +54.50% | 1.2TCr | | -26.76% | 1.2TCr |
Other Auto, Truck & Motorcycle Parts
|