End-of-day quote
Korea S.E.
03:30:00 28/06/2024 am IST
|
5-day change
|
1st Jan Change
|
3,45,500
KRW
|
-1.71%
|
|
-6.37%
|
-2.68%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,01,02,205
|
2,52,53,966
|
1,73,73,080
|
1,12,45,734
|
55,35,642
|
53,84,635
|
-
|
-
|
Enterprise Value (EV)
2 |
20,084
|
25,230
|
16,853
|
10,807
|
4,956
|
4,537
|
4,325
|
4,038
|
P/E ratio
|
27.2
x
|
34
x
|
21.8
x
|
51.2
x
|
41.7
x
|
16.7
x
|
14.4
x
|
13.5
x
|
Yield
|
0.87%
|
0.68%
|
1%
|
1.66%
|
1.13%
|
1.41%
|
1.53%
|
1.64%
|
Capitalization / Revenue
|
2.62
x
|
3.22
x
|
2.15
x
|
1.57
x
|
0.81
x
|
0.76
x
|
0.73
x
|
0.71
x
|
EV / Revenue
|
2.61
x
|
3.22
x
|
2.08
x
|
1.5
x
|
0.73
x
|
0.64
x
|
0.59
x
|
0.53
x
|
EV / EBITDA
|
14.1
x
|
17
x
|
10.8
x
|
10.8
x
|
6.55
x
|
5.31
x
|
4.79
x
|
4.32
x
|
EV / FCF
|
24.7
x
|
50.6
x
|
25.4
x
|
31.8
x
|
9.78
x
|
9.12
x
|
8.18
x
|
7.28
x
|
FCF Yield
|
4.05%
|
1.98%
|
3.93%
|
3.15%
|
10.2%
|
11%
|
12.2%
|
13.7%
|
Price to Book
|
4.46
x
|
5.32
x
|
3.18
x
|
2.27
x
|
0.96
x
|
1.01
x
|
0.96
x
|
0.91
x
|
Nbr of stocks (in thousands)
|
16,756
|
16,756
|
16,756
|
16,756
|
16,756
|
16,756
|
-
|
-
|
Reference price
3 |
12,61,000
|
16,20,000
|
10,97,000
|
7,22,000
|
3,55,000
|
3,45,500
|
3,45,500
|
3,45,500
|
Announcement Date
|
29/01/20
|
27/01/21
|
27/01/22
|
31/01/23
|
17/01/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,685
|
7,844
|
8,092
|
7,186
|
6,805
|
7,078
|
7,345
|
7,611
|
EBITDA
1 |
1,427
|
1,483
|
1,565
|
999.1
|
756.8
|
853.8
|
902.7
|
935.2
|
EBIT
1 |
1,176
|
1,221
|
1,290
|
711.1
|
487
|
581.3
|
636.9
|
671
|
Operating Margin
|
15.31%
|
15.56%
|
15.94%
|
9.9%
|
7.16%
|
8.21%
|
8.67%
|
8.82%
|
Earnings before Tax (EBT)
1 |
1,092
|
1,121
|
1,187
|
417.8
|
276.4
|
479
|
559.1
|
601.4
|
Net income
1 |
778.1
|
797.6
|
844.5
|
236.6
|
142.8
|
328
|
388.6
|
411.3
|
Net margin
|
10.12%
|
10.17%
|
10.44%
|
3.29%
|
2.1%
|
4.63%
|
5.29%
|
5.4%
|
EPS
2 |
46,431
|
47,596
|
50,395
|
14,112
|
8,513
|
20,663
|
24,074
|
25,516
|
Free Cash Flow
3 |
8,13,552
|
4,99,099
|
6,62,607
|
3,40,254
|
5,06,643
|
4,97,200
|
5,28,682
|
5,54,544
|
FCF margin
|
10,585.69%
|
6,362.41%
|
8,188.93%
|
4,735.11%
|
7,445.34%
|
7,024.6%
|
7,197.4%
|
7,286.56%
|
FCF Conversion (EBITDA)
|
56,994.16%
|
33,652.73%
|
42,347.83%
|
34,055.93%
|
66,941.18%
|
58,236.09%
|
58,566.34%
|
59,298.66%
|
FCF Conversion (Net income)
|
1,04,556.27%
|
62,575.1%
|
78,461.45%
|
1,43,809.72%
|
3,54,902.87%
|
1,51,566.73%
|
1,36,060.39%
|
1,34,813.83%
|
Dividend per Share
2 |
11,000
|
11,000
|
11,000
|
12,000
|
4,000
|
4,857
|
5,280
|
5,662
|
Announcement Date
|
29/01/20
|
27/01/21
|
27/01/22
|
31/01/23
|
17/01/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
2,023
|
1,645
|
1,863
|
1,870
|
1,808
|
1,684
|
1,808
|
1,746
|
-
|
1,729
|
1,823
|
1,800
|
1,716
|
1,812
|
1,886
|
EBITDA
1 |
314.9
|
246.3
|
288.1
|
262.5
|
202.3
|
215.2
|
226.6
|
193.7
|
121.3
|
215
|
227.8
|
225.6
|
159.5
|
-
|
-
|
EBIT
1 |
241
|
175.6
|
216.6
|
190.1
|
128.9
|
145.9
|
157.8
|
128.5
|
54.7
|
151
|
154.4
|
165
|
112.5
|
170.8
|
177.1
|
Operating Margin
|
11.91%
|
10.67%
|
11.63%
|
10.16%
|
7.13%
|
8.67%
|
8.73%
|
7.36%
|
-
|
8.74%
|
8.47%
|
9.17%
|
6.56%
|
9.43%
|
9.39%
|
Earnings before Tax (EBT)
1 |
198.4
|
160
|
195.5
|
174.6
|
-112.2
|
130.3
|
132.5
|
123.9
|
-110.2
|
147.6
|
139
|
146.9
|
97.32
|
-
|
-
|
Net income
1 |
133
|
109.6
|
119.4
|
120.5
|
-112.8
|
91.4
|
89.3
|
84.2
|
-122.1
|
106.6
|
94.77
|
94.65
|
49.05
|
-
|
-
|
Net margin
|
6.57%
|
6.66%
|
6.41%
|
6.44%
|
-6.24%
|
5.43%
|
4.94%
|
4.82%
|
-
|
6.16%
|
5.2%
|
5.26%
|
2.86%
|
-
|
-
|
EPS
2 |
7,939
|
6,537
|
7,122
|
7,190
|
-6,737
|
5,453
|
5,325
|
5,037
|
-7,289
|
6,358
|
6,272
|
5,385
|
5,789
|
6,478
|
6,045
|
Dividend per Share
2 |
11,000
|
-
|
-
|
-
|
12,000
|
-
|
-
|
-
|
4,000
|
-
|
-
|
-
|
5,000
|
-
|
-
|
Announcement Date
|
27/01/22
|
11/05/22
|
28/07/22
|
27/10/22
|
31/01/23
|
27/04/23
|
27/07/23
|
26/10/23
|
17/01/24
|
16/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
18.1
|
23.8
|
520
|
439
|
580
|
848
|
1,060
|
1,347
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
8,13,552
|
4,99,099
|
6,62,607
|
3,40,254
|
5,06,643
|
4,97,200
|
5,28,682
|
5,54,544
|
ROE (net income / shareholders' equity)
|
20.3%
|
17.9%
|
16.7%
|
4.71%
|
2.97%
|
5.9%
|
6.64%
|
6.75%
|
ROA (Net income/ Total Assets)
|
13.2%
|
12%
|
11.8%
|
3.18%
|
1.97%
|
4.62%
|
5.24%
|
5.36%
|
Assets
1 |
5,885
|
6,647
|
7,178
|
7,440
|
7,262
|
7,096
|
7,422
|
7,678
|
Book Value Per Share
3 |
2,82,865
|
3,04,515
|
3,44,983
|
3,18,498
|
3,70,636
|
3,41,812
|
3,59,618
|
3,81,542
|
Cash Flow per Share
3 |
77,739
|
64,338
|
63,034
|
29,665
|
44,957
|
33,674
|
36,098
|
38,241
|
Capex
1 |
326
|
506
|
322
|
157
|
152
|
175
|
194
|
205
|
Capex / Sales
|
4.24%
|
6.45%
|
3.98%
|
2.19%
|
2.24%
|
2.48%
|
2.64%
|
2.7%
|
Announcement Date
|
29/01/20
|
27/01/21
|
27/01/22
|
31/01/23
|
17/01/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
3,45,500
KRW Average target price
4,32,913
KRW Spread / Average Target +25.30% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.68% | 3.91B | | +14.34% | 137B | | +21.74% | 79.62B | | -7.06% | 69.77B | | -27.25% | 38.15B | | -15.56% | 34.81B | | +0.63% | 32.75B | | +8.56% | 17.97B | | +21.63% | 16.88B | | +7.81% | 12.77B |
Other Personal Products
|