End-of-day quote
Korea S.E.
03:30:00 30/04/2024 am IST
|
5-day change
|
1st Jan Change
|
27,200
KRW
|
+1.12%
|
|
+1.68%
|
-1.98%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,95,758
|
10,12,932
|
10,16,595
|
9,96,447
|
-
|
-
|
Enterprise Value (EV)
2 |
5,193
|
5,012
|
1,017
|
4,904
|
4,813
|
4,710
|
P/E ratio
|
10.3
x
|
10.8
x
|
-
|
7.1
x
|
5.52
x
|
4.21
x
|
Yield
|
2.36%
|
3.25%
|
-
|
4.14%
|
4.37%
|
5.27%
|
Capitalization / Revenue
|
0.58
x
|
0.37
x
|
0.37
x
|
0.35
x
|
0.32
x
|
0.3
x
|
EV / Revenue
|
2.14
x
|
1.83
x
|
0.37
x
|
1.71
x
|
1.55
x
|
1.4
x
|
EV / EBITDA
|
4.31
x
|
3.63
x
|
-
|
3.58
x
|
3.68
x
|
3.39
x
|
EV / FCF
|
233
x
|
-10.5
x
|
-
|
169
x
|
62.8
x
|
21.1
x
|
FCF Yield
|
0.43%
|
-9.5%
|
-
|
0.59%
|
1.59%
|
4.74%
|
Price to Book
|
1
x
|
0.78
x
|
-
|
0.67
x
|
0.62
x
|
0.54
x
|
Nbr of stocks (in thousands)
|
36,634
|
36,634
|
36,634
|
36,634
|
-
|
-
|
Reference price
3 |
38,100
|
27,650
|
27,750
|
27,200
|
27,200
|
27,200
|
Announcement Date
|
07/02/22
|
06/02/23
|
07/02/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
2,423
|
2,739
|
2,752
|
2,866
|
3,101
|
3,362
|
EBITDA
1 |
-
|
1,206
|
1,379
|
-
|
1,369
|
1,308
|
1,390
|
EBIT
1 |
-
|
245.3
|
308.4
|
304.5
|
322.5
|
366.2
|
422.5
|
Operating Margin
|
-
|
10.13%
|
11.26%
|
11.07%
|
11.25%
|
11.81%
|
12.57%
|
Earnings before Tax (EBT)
1 |
-
|
150.5
|
137
|
164
|
172.9
|
227.2
|
287
|
Net income
1 |
49.26
|
117.9
|
93.83
|
122.9
|
140.4
|
180.6
|
232
|
Net margin
|
-
|
4.86%
|
3.43%
|
4.47%
|
4.9%
|
5.82%
|
6.9%
|
EPS
2 |
4,185
|
3,687
|
2,561
|
-
|
3,834
|
4,926
|
6,456
|
Free Cash Flow
3 |
-
|
22,278
|
-4,75,972
|
-
|
29,075
|
76,675
|
2,23,500
|
FCF margin
|
-
|
919.55%
|
-17,377.95%
|
-
|
1,014.5%
|
2,472.97%
|
6,646.84%
|
FCF Conversion (EBITDA)
|
-
|
1,847%
|
-
|
-
|
2,123.55%
|
5,862.73%
|
16,079.14%
|
FCF Conversion (Net income)
|
-
|
18,901.53%
|
-
|
-
|
20,702.14%
|
42,458.64%
|
96,336.21%
|
Dividend per Share
2 |
-
|
900.0
|
900.0
|
-
|
1,125
|
1,188
|
1,433
|
Announcement Date
|
31/03/21
|
07/02/22
|
06/02/23
|
07/02/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
611.5
|
614.1
|
648
|
683.9
|
717.7
|
689.3
|
721.2
|
688.6
|
687.3
|
654.9
|
680.8
|
705.4
|
738.5
|
728.2
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
62.17
|
70.52
|
79.36
|
93.97
|
64.47
|
85.21
|
85.27
|
81.43
|
52.53
|
67.24
|
81.37
|
89.07
|
83.74
|
Operating Margin
|
-
|
10.12%
|
10.88%
|
11.6%
|
13.09%
|
9.35%
|
11.81%
|
12.38%
|
11.85%
|
8.02%
|
9.88%
|
11.54%
|
12.06%
|
11.5%
|
Earnings before Tax (EBT)
1 |
-
|
36.11
|
46.66
|
52.33
|
8.611
|
30.3
|
52.86
|
47.64
|
45.87
|
17.59
|
30.52
|
40.32
|
47.53
|
42.3
|
Net income
1 |
39.22
|
29.26
|
36.38
|
40.46
|
-5.437
|
23.17
|
40.87
|
34.35
|
40.92
|
6.742
|
24.04
|
31.74
|
38.35
|
34.45
|
Net margin
|
6.41%
|
4.77%
|
5.61%
|
5.92%
|
-0.76%
|
3.36%
|
5.67%
|
4.99%
|
5.95%
|
1.03%
|
3.53%
|
4.5%
|
5.19%
|
4.73%
|
EPS
2 |
-
|
-
|
-
|
1,089
|
-153.0
|
-
|
-
|
-
|
-
|
-
|
3,758
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
03/11/21
|
07/02/22
|
09/05/22
|
05/08/22
|
07/11/22
|
06/02/23
|
09/05/23
|
07/08/23
|
07/11/23
|
07/02/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
3,797
|
3,999
|
-
|
3,907
|
3,817
|
3,714
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
3.148
x
|
2.899
x
|
-
|
2.854
x
|
2.918
x
|
2.672
x
|
Free Cash Flow
2 |
-
|
22,278
|
-4,75,972
|
-
|
29,075
|
76,675
|
2,23,500
|
ROE (net income / shareholders' equity)
|
-
|
11.7%
|
7.48%
|
-
|
9.8%
|
11.5%
|
13.4%
|
ROA (Net income/ Total Assets)
|
-
|
2.07%
|
1.46%
|
-
|
1.83%
|
2.4%
|
2.8%
|
Assets
1 |
-
|
5,695
|
6,420
|
-
|
7,681
|
7,524
|
8,286
|
Book Value Per Share
3 |
-
|
38,168
|
35,333
|
-
|
40,364
|
44,185
|
50,165
|
Cash Flow per Share
3 |
-
|
34,853
|
-
|
-
|
32,379
|
27,461
|
-
|
Capex
1 |
-
|
16.4
|
56.8
|
-
|
46.7
|
326
|
472
|
Capex / Sales
|
-
|
0.68%
|
2.07%
|
-
|
1.63%
|
10.51%
|
14.05%
|
Announcement Date
|
31/03/21
|
07/02/22
|
06/02/23
|
07/02/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
27,200
KRW Average target price
38,222
KRW Spread / Average Target +40.52% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.98% | 720M | | -22.91% | 10.01B | | -10.77% | 4.07B | | +5.57% | 1.61B | | -57.03% | 1.37B | | -11.80% | 1.32B | | +3.80% | 780M | | +34.42% | 491M | | -40.62% | 488M | | -24.68% | 370M |
Passenger Car Rental
|