End-of-day quote
Korea S.E.
03:30:00 26/06/2024 am IST
|
5-day change
|
1st Jan Change
|
22,200
KRW
|
+1.60%
|
|
+2.30%
|
+3.02%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,68,566
|
2,67,160
|
2,76,534
|
2,46,892
|
1,94,149
|
1,94,715
|
-
|
-
|
Enterprise Value (EV)
2 |
268.6
|
267.2
|
53.6
|
246.9
|
-82.81
|
-97.18
|
-109.3
|
-127
|
P/E ratio
|
8.92
x
|
19.8
x
|
6.95
x
|
6.51
x
|
6.52
x
|
5.98
x
|
5.27
x
|
5.05
x
|
Yield
|
-
|
1.61%
|
2%
|
2.45%
|
3.02%
|
3.45%
|
3.33%
|
3.67%
|
Capitalization / Revenue
|
-
|
0.51
x
|
0.41
x
|
0.31
x
|
0.22
x
|
0.2
x
|
0.19
x
|
0.18
x
|
EV / Revenue
|
-
|
0.51
x
|
0.08
x
|
0.31
x
|
-0.09
x
|
-0.1
x
|
-0.11
x
|
-0.12
x
|
EV / EBITDA
|
-
|
-
|
0.86
x
|
3.43
x
|
-1.3
x
|
-1.34
x
|
-1.66
x
|
-1.78
x
|
EV / FCF
|
-
|
-
|
1.01
x
|
-
|
-0.6
x
|
-3.13
x
|
-2.6
x
|
-2.54
x
|
FCF Yield
|
-
|
-
|
99.3%
|
-
|
-166%
|
-31.9%
|
-38.4%
|
-39.4%
|
Price to Book
|
-
|
-
|
1
x
|
0.79
x
|
0.65
x
|
0.62
x
|
0.57
x
|
0.52
x
|
Nbr of stocks (in thousands)
|
9,374
|
9,374
|
9,374
|
9,299
|
9,009
|
8,771
|
-
|
-
|
Reference price
3 |
28,650
|
28,500
|
29,500
|
26,550
|
21,550
|
22,200
|
22,200
|
22,200
|
Announcement Date
|
16/03/20
|
16/02/21
|
08/03/22
|
13/03/23
|
18/03/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
519.3
|
670.5
|
804.9
|
891.6
|
961
|
1,002
|
1,082
|
EBITDA
1 |
-
|
-
|
62.07
|
71.9
|
63.69
|
72.5
|
65.9
|
71.35
|
EBIT
1 |
-
|
36.72
|
46.82
|
48.08
|
36.73
|
40.95
|
45.6
|
53.6
|
Operating Margin
|
-
|
7.07%
|
6.98%
|
5.97%
|
4.12%
|
4.26%
|
4.55%
|
4.96%
|
Earnings before Tax (EBT)
1 |
-
|
33.92
|
50.7
|
51.16
|
38.7
|
47.25
|
49.25
|
55.85
|
Net income
1 |
30.11
|
13.51
|
39.8
|
38.27
|
30.28
|
37.3
|
34.2
|
43.95
|
Net margin
|
-
|
2.6%
|
5.94%
|
4.76%
|
3.4%
|
3.88%
|
3.41%
|
4.06%
|
EPS
2 |
3,212
|
1,441
|
4,245
|
4,079
|
3,306
|
3,712
|
4,214
|
4,400
|
Free Cash Flow
3 |
-
|
-
|
53,209
|
-
|
1,37,489
|
31,000
|
42,000
|
50,000
|
FCF margin
|
-
|
-
|
7,936.22%
|
-
|
15,419.97%
|
3,225.64%
|
4,192.31%
|
4,622.35%
|
FCF Conversion (EBITDA)
|
-
|
-
|
85,727.68%
|
-
|
2,15,868.85%
|
42,758.62%
|
63,732.93%
|
70,077.08%
|
FCF Conversion (Net income)
|
-
|
-
|
1,33,700.33%
|
-
|
4,54,041.22%
|
83,109.92%
|
1,22,807.02%
|
1,13,765.64%
|
Dividend per Share
2 |
-
|
460.0
|
590.0
|
650.0
|
650.0
|
765.0
|
740.0
|
815.0
|
Announcement Date
|
16/03/20
|
16/02/21
|
08/03/22
|
13/03/23
|
18/03/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
181.4
|
176.4
|
204.7
|
210.9
|
213
|
208.8
|
225.1
|
224.7
|
233.1
|
234.4
|
242.3
|
245.3
|
253.8
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
13.47
|
10.7
|
13.64
|
13.45
|
10.29
|
6.512
|
10.94
|
12.3
|
6.986
|
8.1
|
10.5
|
12.6
|
9.2
|
Operating Margin
|
7.43%
|
6.07%
|
6.66%
|
6.38%
|
4.83%
|
3.12%
|
4.86%
|
5.47%
|
3%
|
3.46%
|
4.33%
|
5.14%
|
3.62%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
12.74
|
15.49
|
2.989
|
-
|
12
|
-
|
-
|
Net income
1 |
12.96
|
-
|
11.56
|
-
|
-
|
-
|
9.674
|
11.67
|
3.183
|
-
|
9
|
-
|
-
|
Net margin
|
7.14%
|
-
|
5.65%
|
-
|
-
|
-
|
4.3%
|
5.19%
|
1.37%
|
-
|
3.71%
|
-
|
-
|
EPS
|
-
|
-
|
1,233
|
-
|
-
|
-
|
-
|
1,286
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
08/03/22
|
13/05/22
|
16/08/22
|
14/11/22
|
13/03/23
|
15/05/23
|
14/08/23
|
14/11/23
|
18/03/24
|
16/05/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
223
|
-
|
277
|
292
|
304
|
322
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
-
|
-
|
53,209
|
-
|
1,37,489
|
31,000
|
42,000
|
50,000
|
ROE (net income / shareholders' equity)
|
-
|
4.67%
|
15.2%
|
13%
|
9.43%
|
10.7%
|
10.4%
|
10.7%
|
ROA (Net income/ Total Assets)
|
-
|
1.7%
|
5.18%
|
-
|
2.7%
|
2.95%
|
2.85%
|
3%
|
Assets
1 |
-
|
795.4
|
767.9
|
-
|
1,121
|
1,264
|
1,200
|
1,465
|
Book Value Per Share
3 |
-
|
-
|
29,620
|
33,533
|
32,989
|
36,053
|
39,283
|
42,967
|
Cash Flow per Share
3 |
-
|
-
|
6,419
|
4,469
|
15,725
|
6,848
|
5,698
|
5,732
|
Capex
1 |
-
|
-
|
6.97
|
-
|
6.56
|
10
|
10.2
|
11
|
Capex / Sales
|
-
|
-
|
1.04%
|
-
|
0.74%
|
1.04%
|
1.02%
|
1.01%
|
Announcement Date
|
16/03/20
|
16/02/21
|
08/03/22
|
13/03/23
|
18/03/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
22,200
KRW Average target price
26,333
KRW Spread / Average Target +18.62% Consensus |