End-of-day quote
Korea S.E.
03:30:00 07/05/2024 am IST
|
5-day change
|
1st Jan Change
|
1,08,900
KRW
|
+0.46%
|
|
+1.11%
|
-28.92%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
76,77,694
|
94,60,016
|
74,37,766
|
60,67,295
|
65,09,536
|
45,92,002
|
-
|
-
|
Enterprise Value (EV)
2 |
8,222
|
11,187
|
7,797
|
9,234
|
6,510
|
11,207
|
12,132
|
14,661
|
P/E ratio
|
10.7
x
|
59.7
x
|
5.53
x
|
99.1
x
|
-
|
21.7
x
|
7.61
x
|
7.58
x
|
Yield
|
4.69%
|
2.43%
|
3.82%
|
1.96%
|
-
|
2.87%
|
3.57%
|
2.57%
|
Capitalization / Revenue
|
0.51
x
|
0.77
x
|
0.41
x
|
0.27
x
|
0.33
x
|
0.22
x
|
0.21
x
|
0.21
x
|
EV / Revenue
|
0.54
x
|
0.91
x
|
0.43
x
|
0.41
x
|
0.33
x
|
0.54
x
|
0.56
x
|
0.65
x
|
EV / EBITDA
|
4.47
x
|
9.46
x
|
3.29
x
|
49.8
x
|
-
|
6.8
x
|
5.13
x
|
7.06
x
|
EV / FCF
|
21.3
x
|
22
x
|
11
x
|
-3.34
x
|
-
|
-7.33
x
|
-44.4
x
|
-45.4
x
|
FCF Yield
|
4.69%
|
4.55%
|
9.12%
|
-30%
|
-
|
-13.7%
|
-2.25%
|
-2.2%
|
Price to Book
|
0.58
x
|
0.74
x
|
0.52
x
|
0.42
x
|
-
|
0.3
x
|
0.29
x
|
0.3
x
|
Nbr of stocks (in thousands)
|
34,275
|
34,275
|
34,275
|
33,990
|
42,490
|
42,167
|
-
|
-
|
Reference price
3 |
2,24,000
|
2,76,000
|
2,17,000
|
1,78,500
|
1,53,200
|
1,08,900
|
1,08,900
|
1,08,900
|
Announcement Date
|
07/02/20
|
05/02/21
|
19/03/22
|
09/02/23
|
07/02/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
15,123
|
12,235
|
18,120
|
22,276
|
19,949
|
20,724
|
21,815
|
22,390
|
EBITDA
1 |
1,839
|
1,183
|
2,368
|
185.3
|
-
|
1,649
|
2,363
|
2,078
|
EBIT
1 |
1,108
|
353
|
1,536
|
-758.4
|
-333.2
|
333.7
|
958.9
|
335
|
Operating Margin
|
7.32%
|
2.89%
|
8.47%
|
-3.4%
|
-1.67%
|
1.61%
|
4.4%
|
1.5%
|
Earnings before Tax (EBT)
1 |
1,249
|
246.7
|
1,902
|
-378.9
|
-431.1
|
296.2
|
952.3
|
638
|
Net income
1 |
716.5
|
158.5
|
1,346
|
72.82
|
-308.9
|
267.6
|
649.7
|
611.3
|
Net margin
|
4.74%
|
1.3%
|
7.43%
|
0.33%
|
-1.55%
|
1.29%
|
2.98%
|
2.73%
|
EPS
2 |
20,860
|
4,623
|
39,260
|
1,802
|
-
|
5,019
|
14,313
|
14,370
|
Free Cash Flow
3 |
3,85,633
|
5,08,596
|
7,10,878
|
-27,67,475
|
-
|
-15,29,946
|
-2,73,262
|
-3,23,000
|
FCF margin
|
2,549.9%
|
4,156.9%
|
3,923.07%
|
-12,423.53%
|
-
|
-7,382.6%
|
-1,252.62%
|
-1,442.62%
|
FCF Conversion (EBITDA)
|
20,971.75%
|
42,992.09%
|
30,015.42%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
53,823.56%
|
3,20,944%
|
52,827.68%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
10,500
|
6,700
|
8,300
|
3,500
|
-
|
3,124
|
3,891
|
2,803
|
Announcement Date
|
07/02/20
|
05/02/21
|
19/03/22
|
09/02/23
|
07/02/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2020 S2
|
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 |
-
|
4,442
|
5,158
|
5,586
|
5,511
|
5,683
|
5,496
|
4,932
|
5,002
|
4,816
|
4,908
|
5,090
|
5,198
|
5,289
|
5,349
|
5,141
|
EBITDA
1 |
-
|
498.2
|
242.5
|
291.1
|
103.3
|
-179.8
|
-111.9
|
232.5
|
201.8
|
280.9
|
-
|
558.3
|
563.1
|
577.9
|
579.4
|
597.3
|
EBIT
1 |
353.3
|
288.3
|
29.52
|
82.64
|
-21.42
|
-423.9
|
-395.8
|
-26.18
|
-77.05
|
28.08
|
-301.3
|
-73.55
|
9.957
|
114.2
|
146
|
213.1
|
Operating Margin
|
-
|
6.49%
|
0.57%
|
1.48%
|
-0.39%
|
-7.46%
|
-7.2%
|
-0.53%
|
-1.54%
|
0.58%
|
-6.14%
|
-1.45%
|
0.19%
|
2.16%
|
2.73%
|
4.15%
|
Earnings before Tax (EBT)
1 |
-
|
414.8
|
118.8
|
167.3
|
80.93
|
-85.54
|
-541.5
|
278.3
|
-205.2
|
-40.45
|
-506.1
|
-113.3
|
-39.05
|
64.8
|
108.7
|
56.9
|
Net income
1 |
-
|
307.7
|
58.49
|
104.9
|
42.64
|
14.33
|
-89.02
|
139.2
|
-105
|
37.61
|
-377.4
|
-32.39
|
21.09
|
106.6
|
122.3
|
224.5
|
Net margin
|
-
|
6.93%
|
1.13%
|
1.88%
|
0.77%
|
0.25%
|
-1.62%
|
2.82%
|
-2.1%
|
0.78%
|
-7.69%
|
-0.64%
|
0.41%
|
2.02%
|
2.29%
|
4.37%
|
EPS
2 |
-
|
8,979
|
1,706
|
3,060
|
1,244
|
419.0
|
-2,925
|
3,517
|
-2,470
|
885.0
|
-
|
1,433
|
2,140
|
4,130
|
5,400
|
5,284
|
Dividend per Share
2 |
-
|
-
|
8,300
|
-
|
-
|
-
|
3,500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,415
|
-
|
Announcement Date
|
05/02/21
|
05/11/21
|
19/03/22
|
13/05/22
|
05/08/22
|
08/11/22
|
09/02/23
|
11/05/23
|
08/08/23
|
09/11/23
|
07/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
544
|
1,727
|
359
|
3,167
|
-
|
6,615
|
7,540
|
10,069
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.2958
x
|
1.46
x
|
0.1515
x
|
17.09
x
|
-
|
4.011
x
|
3.191
x
|
4.846
x
|
Free Cash Flow
2 |
3,85,633
|
5,08,596
|
7,10,878
|
-27,67,475
|
-
|
-15,29,946
|
-2,73,262
|
-3,23,000
|
ROE (net income / shareholders' equity)
|
5.49%
|
1.34%
|
9.87%
|
0.43%
|
-
|
1.43%
|
4.03%
|
3.03%
|
ROA (Net income/ Total Assets)
|
3.71%
|
0.94%
|
6.37%
|
0.25%
|
-
|
0.3%
|
2.4%
|
1.2%
|
Assets
1 |
19,317
|
16,847
|
21,128
|
29,340
|
-
|
89,208
|
27,091
|
50,944
|
Book Value Per Share
3 |
3,85,244
|
3,74,803
|
4,20,424
|
4,21,450
|
-
|
3,59,668
|
3,73,417
|
3,64,429
|
Cash Flow per Share
3 |
37,282
|
38,240
|
43,361
|
-4,899
|
-
|
39,932
|
51,254
|
54,604
|
Capex
1 |
892
|
802
|
775
|
2,600
|
-
|
2,856
|
2,297
|
2,218
|
Capex / Sales
|
5.9%
|
6.56%
|
4.28%
|
11.67%
|
-
|
13.78%
|
10.53%
|
9.91%
|
Announcement Date
|
07/02/20
|
05/02/21
|
19/03/22
|
09/02/23
|
07/02/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
1,08,900
KRW Average target price
1,72,125
KRW Spread / Average Target +58.06% Consensus |
1st Jan change
|
Capi.
|
---|
| -28.92% | 3.37B | | +6.42% | 40.32B | | -19.44% | 22.48B | | -13.76% | 13.59B | | -9.63% | 10.22B | | -6.57% | 9.67B | | +15.51% | 8.02B | | +13.39% | 7.09B | | -22.81% | 5.8B | | -21.77% | 3.32B |
Plastics
|