End-of-day quote
Korea S.E.
03:30:00 13/05/2024 am IST
|
5-day change
|
1st Jan Change
|
1,04,600
KRW
|
-2.24%
|
|
-5.94%
|
+22.20%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,53,201
|
6,57,857
|
22,34,393
|
7,75,601
|
9,21,321
|
11,21,669
|
-
|
-
|
Enterprise Value (EV)
2 |
696.3
|
571.5
|
2,121
|
643.8
|
921.3
|
785.6
|
673.5
|
585.2
|
P/E ratio
|
22.4
x
|
17.6
x
|
32.1
x
|
13.2
x
|
-
|
12.5
x
|
11.1
x
|
9.58
x
|
Yield
|
0.8%
|
0.91%
|
0.36%
|
1.03%
|
-
|
0.85%
|
0.91%
|
0.95%
|
Capitalization / Revenue
|
4.49
x
|
3.35
x
|
8.21
x
|
2.46
x
|
2.65
x
|
2.64
x
|
2.37
x
|
2.07
x
|
EV / Revenue
|
4.15
x
|
2.91
x
|
7.79
x
|
2.04
x
|
2.65
x
|
1.85
x
|
1.42
x
|
1.08
x
|
EV / EBITDA
|
14.7
x
|
8.92
x
|
20.5
x
|
6.48
x
|
-
|
5.78
x
|
4.5
x
|
3.5
x
|
EV / FCF
|
14.2
x
|
10.8
x
|
17.1
x
|
7.46
x
|
-
|
6.63
x
|
5.5
x
|
4.38
x
|
FCF Yield
|
7.04%
|
9.28%
|
5.85%
|
13.4%
|
-
|
15.1%
|
18.2%
|
22.8%
|
Price to Book
|
6.29
x
|
4.49
x
|
10.6
x
|
3.22
x
|
-
|
3.07
x
|
2.46
x
|
1.98
x
|
Nbr of stocks (in thousands)
|
10,932
|
10,874
|
11,023
|
10,909
|
10,763
|
10,723
|
-
|
-
|
Reference price
3 |
68,900
|
60,500
|
2,02,700
|
71,100
|
85,600
|
1,04,600
|
1,04,600
|
1,04,600
|
Announcement Date
|
11/02/20
|
08/02/21
|
09/02/22
|
09/02/23
|
14/02/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
167.9
|
196.6
|
272.3
|
315
|
347.6
|
424.2
|
473.4
|
541.9
|
EBITDA
1 |
47.44
|
64.08
|
103.6
|
99.38
|
-
|
136
|
149.7
|
167
|
EBIT
1 |
36.73
|
50.41
|
88.82
|
82.42
|
90.31
|
115.8
|
128.8
|
149.5
|
Operating Margin
|
21.88%
|
25.65%
|
32.62%
|
26.17%
|
25.98%
|
27.29%
|
27.21%
|
27.58%
|
Earnings before Tax (EBT)
1 |
41.94
|
47.54
|
89.06
|
82.57
|
96.07
|
123.6
|
138.4
|
159
|
Net income
1 |
34.37
|
36.37
|
71.02
|
59.74
|
74.54
|
94.5
|
107
|
123.5
|
Net margin
|
20.47%
|
18.51%
|
26.08%
|
18.97%
|
21.44%
|
22.28%
|
22.6%
|
22.79%
|
EPS
2 |
3,082
|
3,441
|
6,313
|
5,372
|
-
|
8,364
|
9,425
|
10,918
|
Free Cash Flow
3 |
49,041
|
53,013
|
1,24,047
|
86,339
|
-
|
1,18,410
|
1,22,418
|
1,33,667
|
FCF margin
|
29,213.92%
|
26,969.58%
|
45,556.09%
|
27,411.34%
|
-
|
27,914.97%
|
25,857.63%
|
24,668.39%
|
FCF Conversion (EBITDA)
|
1,03,368.54%
|
82,732.08%
|
1,19,789.64%
|
86,879.53%
|
-
|
87,065.08%
|
81,787.24%
|
80,057.59%
|
FCF Conversion (Net income)
|
1,42,681.67%
|
1,45,741.41%
|
1,74,659.92%
|
1,44,522.89%
|
-
|
1,25,300.59%
|
1,14,389.13%
|
1,08,230.37%
|
Dividend per Share
2 |
550.0
|
552.9
|
730.0
|
730.0
|
-
|
886.1
|
947.9
|
997.3
|
Announcement Date
|
11/02/20
|
08/02/21
|
09/02/22
|
09/02/23
|
14/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Net sales
1 |
71.05
|
75.4
|
75.3
|
77.95
|
81.84
|
79.89
|
72.7
|
86.67
|
87.88
|
100.4
|
94.99
|
104.1
|
107
|
117.9
|
113.1
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
28.4
|
-
|
-
|
27.47
|
33.74
|
35.28
|
36.81
|
-
|
EBIT
1 |
23.11
|
24.59
|
23.12
|
23.19
|
20.65
|
15.45
|
18.38
|
23.63
|
21.9
|
26.4
|
28.67
|
27.83
|
28
|
30.69
|
33.4
|
Operating Margin
|
32.53%
|
32.61%
|
30.7%
|
29.75%
|
25.24%
|
19.34%
|
25.29%
|
27.27%
|
24.92%
|
26.3%
|
30.18%
|
26.73%
|
26.17%
|
26.04%
|
29.53%
|
Earnings before Tax (EBT)
1 |
25.21
|
23.08
|
24.12
|
23.2
|
22.59
|
12.49
|
21.75
|
27.31
|
24.66
|
22.42
|
31.69
|
31.62
|
30.8
|
31.77
|
37.1
|
Net income
1 |
19.75
|
16.82
|
19.6
|
19.56
|
17.17
|
3.199
|
16.65
|
22.79
|
19.32
|
15.85
|
24.69
|
24.41
|
23.91
|
23.62
|
28.9
|
Net margin
|
27.8%
|
22.31%
|
26.03%
|
25.1%
|
20.98%
|
4%
|
22.9%
|
26.29%
|
21.98%
|
15.8%
|
26%
|
23.44%
|
22.35%
|
20.04%
|
25.55%
|
EPS
|
-
|
1,471
|
1,724
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,051
|
2,155
|
2,166
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
29/10/21
|
09/02/22
|
28/04/22
|
29/07/22
|
28/10/22
|
09/02/23
|
28/04/23
|
31/07/23
|
31/10/23
|
14/02/24
|
29/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
56.9
|
86.4
|
114
|
132
|
-
|
336
|
448
|
536
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
49,041
|
53,013
|
1,24,047
|
86,339
|
-
|
1,18,410
|
1,22,418
|
1,33,667
|
ROE (net income / shareholders' equity)
|
32.5%
|
27%
|
39.8%
|
26.5%
|
-
|
28.6%
|
25.1%
|
23.2%
|
ROA (Net income/ Total Assets)
|
17.8%
|
14%
|
20.3%
|
13.7%
|
-
|
15.4%
|
14.8%
|
13.8%
|
Assets
1 |
193
|
260.4
|
350.1
|
436.6
|
-
|
612.5
|
723.6
|
895.1
|
Book Value Per Share
3 |
10,947
|
13,485
|
19,053
|
22,109
|
-
|
34,089
|
42,572
|
52,955
|
Cash Flow per Share
3 |
5,455
|
6,516
|
11,851
|
9,073
|
-
|
11,899
|
12,904
|
14,449
|
Capex
1 |
11.8
|
19.3
|
9.42
|
14.6
|
-
|
16.9
|
17.1
|
14.8
|
Capex / Sales
|
7.03%
|
9.82%
|
3.46%
|
4.63%
|
-
|
3.98%
|
3.61%
|
2.74%
|
Announcement Date
|
11/02/20
|
08/02/21
|
09/02/22
|
09/02/23
|
14/02/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
1,04,600
KRW Average target price
1,51,450
KRW Spread / Average Target +44.79% Consensus |
1st Jan change
|
Capi.
|
---|
| +22.20% | 820M | | +30.04% | 449B | | +26.64% | 266B | | +7.23% | 138B | | +9.54% | 94.67B | | +31.46% | 92.57B | | +54.17% | 57.67B | | +17.82% | 47.64B | | +1.36% | 36.17B | | +23.11% | 37.06B |
Other Internet Services
|