End-of-day quote
Korea S.E.
03:30:00 02/05/2024 am IST
|
5-day change
|
1st Jan Change
|
3,64,000
KRW
|
-1.09%
|
|
+4.60%
|
-0.27%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,66,774
|
9,10,611
|
22,48,474
|
15,10,492
|
15,75,227
|
16,07,595
|
-
|
-
|
Enterprise Value (EV)
2 |
2,411
|
2,140
|
3,338
|
3,005
|
1,575
|
2,826
|
2,679
|
2,444
|
P/E ratio
|
7.16
x
|
6.66
x
|
2.92
x
|
130
x
|
16.9
x
|
9.82
x
|
6.97
x
|
7.42
x
|
Yield
|
1.29%
|
2.37%
|
9.6%
|
2.86%
|
-
|
2.68%
|
2.86%
|
2.95%
|
Capitalization / Revenue
|
0.11
x
|
0.18
x
|
0.26
x
|
0.17
x
|
0.21
x
|
0.21
x
|
0.2
x
|
0.2
x
|
EV / Revenue
|
0.4
x
|
0.41
x
|
0.39
x
|
0.34
x
|
0.21
x
|
0.37
x
|
0.34
x
|
0.31
x
|
EV / EBITDA
|
4.6
x
|
4.48
x
|
2.06
x
|
8.33
x
|
3.42
x
|
4.95
x
|
4.17
x
|
3.51
x
|
EV / FCF
|
17
x
|
4.19
x
|
12.8
x
|
-29.8
x
|
-
|
14.6
x
|
11
x
|
12.3
x
|
FCF Yield
|
5.9%
|
23.9%
|
7.8%
|
-3.36%
|
-
|
6.87%
|
9.12%
|
8.14%
|
Price to Book
|
1.36
x
|
1.27
x
|
1.27
x
|
1.24
x
|
-
|
1.16
x
|
1.02
x
|
0.95
x
|
Nbr of stocks (in thousands)
|
4,316
|
4,316
|
4,316
|
4,316
|
4,316
|
4,316
|
-
|
-
|
Reference price
3 |
1,54,500
|
2,11,000
|
5,21,000
|
3,50,000
|
3,65,000
|
3,72,500
|
3,72,500
|
3,72,500
|
Announcement Date
|
31/01/20
|
29/01/21
|
26/01/22
|
31/01/23
|
29/01/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,983
|
5,162
|
8,596
|
8,883
|
7,527
|
7,646
|
7,983
|
7,978
|
EBITDA
1 |
524.2
|
477.8
|
1,622
|
360.7
|
461.2
|
570.4
|
642.9
|
697
|
EBIT
1 |
322.9
|
266.6
|
1,424
|
123.6
|
213.4
|
320.4
|
396.8
|
441
|
Operating Margin
|
5.4%
|
5.16%
|
16.56%
|
1.39%
|
2.84%
|
4.19%
|
4.97%
|
5.53%
|
Earnings before Tax (EBT)
1 |
230.1
|
223.6
|
1,404
|
36.92
|
123
|
236.7
|
337.3
|
377
|
Net income
1 |
93.09
|
136.8
|
770.4
|
11.16
|
93.2
|
163.8
|
231
|
217
|
Net margin
|
1.56%
|
2.65%
|
8.96%
|
0.13%
|
1.24%
|
2.14%
|
2.89%
|
2.72%
|
EPS
2 |
21,569
|
31,698
|
1,78,503
|
2,686
|
21,595
|
37,918
|
53,434
|
50,186
|
Free Cash Flow
3 |
1,42,121
|
5,11,185
|
2,60,322
|
-1,00,828
|
-
|
1,94,025
|
2,44,450
|
1,99,000
|
FCF margin
|
2,375.35%
|
9,903.57%
|
3,028.4%
|
-1,135.1%
|
-
|
2,537.72%
|
3,062.2%
|
2,494.52%
|
FCF Conversion (EBITDA)
|
27,109.94%
|
1,06,996.76%
|
16,050.83%
|
-
|
-
|
34,013.22%
|
38,023.02%
|
28,550.93%
|
FCF Conversion (Net income)
|
1,52,675.17%
|
3,73,681.1%
|
33,792.13%
|
-
|
-
|
1,18,476.49%
|
1,05,845.42%
|
91,705.07%
|
Dividend per Share
2 |
2,000
|
5,000
|
50,000
|
10,000
|
-
|
10,000
|
10,667
|
11,000
|
Announcement Date
|
31/01/20
|
29/01/21
|
26/01/22
|
31/01/23
|
29/01/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Net sales
1 |
2,388
|
2,448
|
2,341
|
2,564
|
2,167
|
1,811
|
1,861
|
1,929
|
1,970
|
1,767
|
1,880
|
1,940
|
1,988
|
1,896
|
1,968
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
433.9
|
355.9
|
190.1
|
87.45
|
-110.8
|
-43.21
|
69.34
|
64.51
|
50.55
|
28.98
|
76.06
|
83.55
|
93.07
|
76.3
|
89.3
|
Operating Margin
|
18.17%
|
14.54%
|
8.12%
|
3.41%
|
-5.11%
|
-2.39%
|
3.73%
|
3.34%
|
2.57%
|
1.64%
|
4.05%
|
4.31%
|
4.68%
|
4.02%
|
4.54%
|
Earnings before Tax (EBT)
1 |
420.4
|
341.5
|
159.6
|
67.3
|
-144.5
|
-45.5
|
51
|
18.53
|
19.57
|
33.88
|
54.1
|
56
|
-
|
-
|
-
|
Net income
1 |
242
|
152.4
|
68.65
|
25.94
|
-94.78
|
11.35
|
31.94
|
18.89
|
11.12
|
31.25
|
45.64
|
42.8
|
53.3
|
45.9
|
-
|
Net margin
|
10.13%
|
6.22%
|
2.93%
|
1.01%
|
-4.37%
|
0.63%
|
1.72%
|
0.98%
|
0.56%
|
1.77%
|
2.43%
|
2.21%
|
2.68%
|
2.42%
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
29/10/21
|
26/01/22
|
29/04/22
|
29/07/22
|
28/10/22
|
31/01/23
|
28/04/23
|
28/07/23
|
27/10/23
|
29/01/24
|
26/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,744
|
1,229
|
1,090
|
1,494
|
-
|
1,218
|
1,072
|
836
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.327
x
|
2.573
x
|
0.6718
x
|
4.142
x
|
-
|
2.136
x
|
1.667
x
|
1.199
x
|
Free Cash Flow
2 |
1,42,121
|
5,11,185
|
2,60,322
|
-1,00,828
|
-
|
1,94,025
|
2,44,450
|
1,99,000
|
ROE (net income / shareholders' equity)
|
20.9%
|
25.9%
|
62.2%
|
1.14%
|
-
|
12%
|
14.9%
|
13.8%
|
ROA (Net income/ Total Assets)
|
2.93%
|
5.56%
|
21%
|
0.26%
|
-
|
4.5%
|
5.44%
|
5.9%
|
Assets
1 |
3,182
|
2,459
|
3,675
|
4,257
|
-
|
3,639
|
4,245
|
3,678
|
Book Value Per Share
3 |
1,13,298
|
1,65,757
|
4,08,648
|
2,82,528
|
-
|
3,21,710
|
3,63,812
|
3,92,177
|
Cash Flow per Share
3 |
80,994
|
1,30,876
|
1,49,059
|
72,665
|
-
|
99,565
|
1,05,832
|
1,05,474
|
Capex
1 |
207
|
53.6
|
383
|
414
|
-
|
233
|
244
|
263
|
Capex / Sales
|
3.47%
|
1.04%
|
4.46%
|
4.67%
|
-
|
3.04%
|
3.05%
|
3.29%
|
Announcement Date
|
31/01/20
|
29/01/21
|
26/01/22
|
31/01/23
|
29/01/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
3,72,500
KRW Average target price
4,76,667
KRW Spread / Average Target +27.96% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.27% | 1.15B | | +28.16% | 7.31B | | +3.53% | 3.53B | | +9.37% | 2.38B | | +16.59% | 2.28B | | -2.64% | 2.09B | | +14.78% | 1.92B | | +29.27% | 1.83B | | +2.48% | 1.75B | | +5.94% | 1.63B |
Other Textiles & Leather Goods
|