End-of-day quote
OTC Markets
|
5-day change
|
1st Jan Change
|
- USD
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
37,04,72,922
|
54,41,16,848
|
52,60,23,507
|
37,16,84,753
|
51,98,93,772
|
54,09,92,961
|
-
|
-
|
Enterprise Value (EV)
2 |
2,76,732
|
4,39,607
|
4,20,214
|
2,66,795
|
4,40,204
|
4,50,442
|
4,28,066
|
3,96,425
|
P/E ratio
|
17.6
x
|
21.1
x
|
13.6
x
|
6.86
x
|
36.8
x
|
15.1
x
|
10.8
x
|
9.93
x
|
Yield
|
2.54%
|
1.75%
|
1.84%
|
2.61%
|
1.84%
|
1.77%
|
1.76%
|
1.78%
|
Capitalization / Revenue
|
1.61
x
|
2.3
x
|
1.88
x
|
1.23
x
|
2.01
x
|
1.73
x
|
1.53
x
|
1.43
x
|
EV / Revenue
|
1.2
x
|
1.86
x
|
1.5
x
|
0.88
x
|
1.7
x
|
1.44
x
|
1.21
x
|
1.05
x
|
EV / EBITDA
|
5.09
x
|
6.97
x
|
5.07
x
|
3.36
x
|
10.5
x
|
5.43
x
|
3.97
x
|
3.48
x
|
EV / FCF
|
13.8
x
|
15.9
x
|
23.4
x
|
20.8
x
|
-32.7
x
|
22.4
x
|
11.1
x
|
8.18
x
|
FCF Yield
|
7.23%
|
6.3%
|
4.28%
|
4.8%
|
-3.06%
|
4.46%
|
8.99%
|
12.2%
|
Price to Book
|
1.31
x
|
2.06
x
|
1.58
x
|
0.96
x
|
1.33
x
|
1.45
x
|
1.3
x
|
1.2
x
|
Nbr of stocks (in thousands)
|
67,92,669
|
67,92,669
|
67,92,669
|
67,92,669
|
67,92,669
|
67,92,669
|
-
|
-
|
Reference price
3 |
55,800
|
81,000
|
78,300
|
55,300
|
78,500
|
81,800
|
81,800
|
81,800
|
Announcement Date
|
30/01/20
|
28/01/21
|
26/01/22
|
30/01/23
|
30/01/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,30,400
|
2,36,810
|
2,79,605
|
3,02,230
|
2,58,936
|
3,13,165
|
3,54,490
|
3,77,628
|
EBITDA
1 |
54,340
|
63,110
|
82,920
|
79,330
|
42,100
|
82,903
|
1,07,781
|
1,13,924
|
EBIT
1 |
27,770
|
35,990
|
51,634
|
43,380
|
6,540
|
42,177
|
62,598
|
67,813
|
Operating Margin
|
12.05%
|
15.2%
|
18.47%
|
14.35%
|
2.53%
|
13.47%
|
17.66%
|
17.96%
|
Earnings before Tax (EBT)
1 |
30,430
|
36,350
|
53,352
|
46,440
|
11,006
|
46,059
|
66,498
|
74,044
|
Net income
1 |
21,510
|
26,090
|
39,244
|
54,730
|
14,473
|
35,686
|
49,886
|
54,074
|
Net margin
|
9.34%
|
11.02%
|
14.04%
|
18.11%
|
5.59%
|
11.4%
|
14.07%
|
14.32%
|
EPS
2 |
3,166
|
3,841
|
5,777
|
8,057
|
2,131
|
5,427
|
7,604
|
8,234
|
Free Cash Flow
3 |
2,00,10,000
|
2,77,00,000
|
1,79,90,000
|
1,28,00,000
|
-1,34,80,000
|
2,01,01,975
|
3,84,99,639
|
4,84,76,938
|
FCF margin
|
8,684.9%
|
11,697.14%
|
6,434.08%
|
4,235.19%
|
-5,205.93%
|
6,418.96%
|
10,860.57%
|
12,837.22%
|
FCF Conversion (EBITDA)
|
36,823.7%
|
43,891.62%
|
21,695.61%
|
16,135.13%
|
-
|
24,247.63%
|
35,720.13%
|
42,552%
|
FCF Conversion (Net income)
|
93,026.5%
|
1,06,170.95%
|
45,841.64%
|
23,387.54%
|
-
|
56,330.7%
|
77,175.99%
|
89,649.22%
|
Dividend per Share
2 |
1,416
|
1,416
|
1,444
|
1,444
|
1,444
|
1,450
|
1,444
|
1,452
|
Announcement Date
|
30/01/20
|
28/01/21
|
26/01/22
|
30/01/23
|
30/01/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
76,566
|
77,782
|
77,000
|
76,780
|
70,460
|
63,750
|
60,000
|
1,23,751
|
67,000
|
67,780
|
71,916
|
73,706
|
83,346
|
84,907
|
84,894
|
86,664
|
EBITDA
1 |
22,730
|
23,130
|
23,170
|
19,880
|
13,150
|
9,440
|
9,440
|
-
|
11,300
|
11,880
|
15,840
|
19,014
|
23,034
|
25,151
|
25,397
|
30,858
|
EBIT
1 |
13,867
|
14,121
|
14,000
|
10,850
|
4,310
|
640
|
600
|
-
|
2,400
|
2,800
|
6,600
|
8,541
|
12,592
|
14,181
|
15,185
|
16,456
|
Operating Margin
|
18.11%
|
18.16%
|
18.18%
|
14.13%
|
6.12%
|
1%
|
1%
|
-
|
3.58%
|
4.13%
|
9.18%
|
11.59%
|
15.11%
|
16.7%
|
17.89%
|
18.99%
|
Earnings before Tax (EBT)
1 |
14,363
|
15,070
|
14,460
|
11,860
|
5,050
|
1,826
|
1,713
|
-
|
3,943
|
3,524
|
7,707
|
9,979
|
14,034
|
15,798
|
15,885
|
16,869
|
Net income
1 |
10,643
|
11,129
|
10,950
|
9,140
|
23,500
|
1,401
|
1,547
|
-
|
5,501
|
6,024
|
6,621
|
7,282
|
10,310
|
11,595
|
11,921
|
12,860
|
Net margin
|
13.9%
|
14.31%
|
14.22%
|
11.9%
|
33.35%
|
2.2%
|
2.58%
|
-
|
8.21%
|
8.89%
|
9.21%
|
9.88%
|
12.37%
|
13.66%
|
14.04%
|
14.84%
|
EPS
2 |
1,566
|
1,638
|
1,613
|
1,346
|
3,460
|
206.0
|
228.0
|
434.0
|
810.0
|
887.0
|
975.0
|
1,185
|
1,620
|
1,898
|
1,932
|
2,078
|
Dividend per Share
2 |
-
|
-
|
361.0
|
361.0
|
361.0
|
361.0
|
361.0
|
-
|
361.0
|
361.0
|
361.0
|
361.0
|
361.0
|
361.0
|
361.0
|
361.0
|
Announcement Date
|
26/01/22
|
27/04/22
|
06/07/22
|
27/10/22
|
30/01/23
|
26/04/23
|
06/07/23
|
06/07/23
|
10/10/23
|
30/01/24
|
29/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
93,741
|
1,04,510
|
1,05,810
|
1,04,890
|
79,690
|
90,551
|
1,12,927
|
1,44,568
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
2,00,10,000
|
2,77,00,000
|
1,79,90,000
|
1,28,00,000
|
-1,34,80,000
|
2,01,01,975
|
3,84,99,639
|
4,84,76,938
|
ROE (net income / shareholders' equity)
|
8.69%
|
10%
|
14%
|
17%
|
4%
|
10.1%
|
12.8%
|
12.2%
|
ROA (Net income/ Total Assets)
|
6.22%
|
7.14%
|
9.75%
|
12.5%
|
3.2%
|
7.62%
|
9.75%
|
8.94%
|
Assets
1 |
3,45,959
|
3,65,401
|
4,02,429
|
4,37,525
|
4,52,265
|
4,68,392
|
5,11,524
|
6,05,005
|
Book Value Per Share
3 |
42,701
|
39,406
|
49,629
|
57,822
|
59,170
|
56,350
|
62,749
|
68,073
|
Cash Flow per Share
3 |
6,680
|
9,612
|
9,586
|
10,416
|
6,499
|
11,946
|
14,349
|
14,575
|
Capex
1 |
25,370
|
37,590
|
47,120
|
49,430
|
57,610
|
53,479
|
55,001
|
58,182
|
Capex / Sales
|
11.01%
|
15.87%
|
16.85%
|
16.36%
|
22.25%
|
17.08%
|
15.52%
|
15.41%
|
Announcement Date
|
30/01/20
|
28/01/21
|
26/01/22
|
30/01/23
|
30/01/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
81,800
KRW Average target price
1,06,216
KRW Spread / Average Target +29.85% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.44% | 1.53B | | +125.87% | 1.18B | | -11.89% | 1.17B | | +25.11% | 923M | | +46.92% | 692M | | -16.52% | 685M | | -33.68% | 334M | | +2.64% | 332M | | +12.36% | 93.73M |
Other Phones & Handheld Devices
|