End-of-day quote
Korea S.E.
03:30:00 26/06/2024 am IST
|
5-day change
|
1st Jan Change
|
9,640
KRW
|
+7.47%
|
|
+2.34%
|
+3.21%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,52,046
|
3,32,802
|
4,89,083
|
3,20,621
|
3,63,504
|
3,75,179
|
-
|
-
|
Enterprise Value (EV)
2 |
384.7
|
471.8
|
633.9
|
494.5
|
653.8
|
700.2
|
728.1
|
698.2
|
P/E ratio
|
17.6
x
|
18.9
x
|
18.8
x
|
19.2
x
|
14.1
x
|
17.3
x
|
9.19
x
|
9.99
x
|
Yield
|
0.73%
|
0.63%
|
0.52%
|
0.8%
|
0.92%
|
0.89%
|
0.79%
|
0.89%
|
Capitalization / Revenue
|
1.05
x
|
1.19
x
|
1.34
x
|
0.67
x
|
0.67
x
|
0.59
x
|
0.45
x
|
0.42
x
|
EV / Revenue
|
1.61
x
|
1.68
x
|
1.73
x
|
1.03
x
|
1.21
x
|
1.11
x
|
0.88
x
|
0.79
x
|
EV / EBITDA
|
10.5
x
|
9.76
x
|
11
x
|
7.36
x
|
7.38
x
|
7.14
x
|
5.88
x
|
5.59
x
|
EV / FCF
|
-10.7
x
|
-21.7
x
|
-8.86
x
|
-5.51
x
|
-5.82
x
|
-22.6
x
|
-24
x
|
53.7
x
|
FCF Yield
|
-9.36%
|
-4.62%
|
-11.3%
|
-18.1%
|
-17.2%
|
-4.43%
|
-4.17%
|
1.86%
|
Price to Book
|
2.96
x
|
2.57
x
|
1.6
x
|
1.04
x
|
1.08
x
|
1.22
x
|
1.1
x
|
1.02
x
|
Nbr of stocks (in thousands)
|
32,861
|
34,848
|
38,816
|
38,816
|
38,919
|
38,919
|
-
|
-
|
Reference price
3 |
7,670
|
9,550
|
12,600
|
8,260
|
9,340
|
9,640
|
9,640
|
9,640
|
Announcement Date
|
21/02/20
|
25/02/21
|
28/02/22
|
27/02/23
|
28/02/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
239.5
|
280.1
|
366.3
|
477.8
|
539.9
|
631
|
830.8
|
889
|
EBITDA
1 |
36.61
|
48.34
|
57.59
|
67.15
|
88.56
|
98
|
123.9
|
125
|
EBIT
1 |
20.19
|
26.65
|
31.07
|
31.02
|
43.09
|
47.6
|
66.15
|
69
|
Operating Margin
|
8.43%
|
9.52%
|
8.48%
|
6.49%
|
7.98%
|
7.54%
|
7.96%
|
7.76%
|
Earnings before Tax (EBT)
1 |
17.58
|
18.48
|
30.99
|
23.86
|
34.45
|
31.8
|
52.7
|
53
|
Net income
1 |
16.06
|
18.31
|
26.23
|
19.98
|
30.37
|
25.4
|
43.45
|
44
|
Net margin
|
6.7%
|
6.54%
|
7.16%
|
4.18%
|
5.63%
|
4.03%
|
5.23%
|
4.95%
|
EPS
2 |
434.8
|
504.4
|
671.0
|
430.0
|
662.4
|
557.0
|
1,049
|
965.0
|
Free Cash Flow
3 |
-35,988
|
-21,776
|
-71,590
|
-89,694
|
-1,12,268
|
-31,000
|
-30,350
|
13,000
|
FCF margin
|
-15,026.75%
|
-7,775.18%
|
-19,546.65%
|
-18,771.41%
|
-20,796.04%
|
-4,912.84%
|
-3,652.89%
|
1,462.32%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,400%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
29,545.45%
|
Dividend per Share
2 |
56.00
|
60.00
|
66.00
|
66.00
|
86.00
|
86.00
|
76.00
|
86.00
|
Announcement Date
|
21/02/20
|
25/02/21
|
28/02/22
|
27/02/23
|
28/02/24
|
-
|
-
|
-
|
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 |
94.56
|
110.6
|
115
|
126.1
|
126.2
|
121.2
|
128.5
|
154.6
|
135.5
|
147.9
|
128.1
|
166.6
|
188.4
|
158.9
|
177.1
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1.021
|
5.424
|
8.584
|
8.004
|
9.003
|
6.788
|
9.748
|
14
|
13.12
|
10.23
|
6.4
|
15
|
16
|
9.5
|
12.4
|
Operating Margin
|
1.08%
|
4.91%
|
7.46%
|
6.35%
|
7.14%
|
5.6%
|
7.59%
|
9.05%
|
9.68%
|
6.92%
|
5%
|
9%
|
8.49%
|
5.98%
|
7%
|
Earnings before Tax (EBT)
|
-
|
-
|
8.64
|
16.32
|
-7.545
|
-
|
-
|
12.1
|
6.067
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-2.331
|
-
|
8.286
|
13.77
|
-8.026
|
-
|
-
|
10.58
|
5.748
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-2.46%
|
-
|
7.2%
|
10.92%
|
-6.36%
|
-
|
-
|
6.84%
|
4.24%
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/02/22
|
16/05/22
|
16/08/22
|
14/11/22
|
27/02/23
|
15/05/23
|
14/08/23
|
14/11/23
|
28/02/24
|
14/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
133
|
139
|
145
|
174
|
290
|
325
|
353
|
323
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.622
x
|
2.874
x
|
2.515
x
|
2.589
x
|
3.278
x
|
3.316
x
|
2.849
x
|
2.584
x
|
Free Cash Flow
2 |
-35,988
|
-21,776
|
-71,590
|
-89,694
|
-1,12,268
|
-31,000
|
-30,350
|
13,000
|
ROE (net income / shareholders' equity)
|
17.3%
|
15.8%
|
12.5%
|
6.68%
|
9.41%
|
7.3%
|
11.4%
|
10.7%
|
ROA (Net income/ Total Assets)
|
5.28%
|
5.28%
|
5.93%
|
3.27%
|
4.13%
|
3%
|
4.1%
|
4.6%
|
Assets
1 |
304
|
346.4
|
442.2
|
610.5
|
734.5
|
846.7
|
1,060
|
956.5
|
Book Value Per Share
3 |
2,591
|
3,723
|
7,853
|
7,931
|
8,681
|
7,878
|
8,790
|
9,479
|
Cash Flow per Share
|
-
|
836.0
|
852.0
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
56.3
|
53.5
|
106
|
140
|
168
|
100
|
105
|
80
|
Capex / Sales
|
23.49%
|
19.1%
|
28.85%
|
29.29%
|
31.18%
|
15.85%
|
12.69%
|
9%
|
Announcement Date
|
21/02/20
|
25/02/21
|
28/02/22
|
27/02/23
|
28/02/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
9,640
KRW Average target price
12,500
KRW Spread / Average Target +29.67% Consensus |