End-of-day quote
Korea S.E.
03:30:00 03/05/2024 am IST
|
5-day change
|
1st Jan Change
|
24,100
KRW
|
-0.82%
|
|
-8.02%
|
+19.90%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
4,79,644
|
5,60,058
|
5,53,601
|
2,75,397
|
3,52,579
|
4,22,744
|
-
|
Enterprise Value (EV)
1 |
4,79,545
|
5,59,981
|
5,53,474
|
2,75,364
|
3,52,579
|
4,22,744
|
4,22,744
|
P/E ratio
|
49.2
x
|
18.8
x
|
7.56
x
|
6.09
x
|
-
|
-
|
-
|
Yield
|
1.2%
|
1.52%
|
1.88%
|
3.18%
|
-
|
1.66%
|
1.66%
|
Capitalization / Revenue
|
2.69
x
|
2.28
x
|
1.48
x
|
0.77
x
|
2.4
x
|
1.6
x
|
1.36
x
|
EV / Revenue
|
2.69
x
|
2.28
x
|
1.48
x
|
0.77
x
|
2.4
x
|
1.6
x
|
1.36
x
|
EV / EBITDA
|
27.7
x
|
15.3
x
|
8.19
x
|
4.49
x
|
-
|
18.3
x
|
9.67
x
|
EV / FCF
|
1,66,91,893
x
|
4,17,11,917
x
|
86,62,105
x
|
2,89,64,612
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
2.3
x
|
2.48
x
|
1.99
x
|
0.93
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
19,186
|
18,889
|
18,608
|
17,541
|
17,541
|
17,541
|
-
|
Reference price
2 |
25,000
|
29,650
|
29,750
|
15,700
|
20,100
|
24,100
|
24,100
|
Announcement Date
|
05/02/20
|
05/02/21
|
04/02/22
|
03/02/23
|
07/02/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
178.4
|
246
|
375.2
|
358
|
146.9
|
264.1
|
310.1
|
EBITDA
1 |
17.33
|
36.52
|
67.58
|
61.34
|
-
|
23.16
|
43.74
|
EBIT
1 |
11.75
|
31.63
|
62.18
|
55.9
|
-5.862
|
17
|
37.59
|
Operating Margin
|
6.59%
|
12.86%
|
16.57%
|
15.61%
|
-3.99%
|
6.44%
|
12.12%
|
Earnings before Tax (EBT)
|
11.88
|
38.38
|
78.08
|
54.27
|
-
|
-
|
-
|
Net income
|
9.751
|
28.22
|
73.99
|
46.77
|
-
|
-
|
-
|
Net margin
|
5.47%
|
11.47%
|
19.72%
|
13.06%
|
-
|
-
|
-
|
EPS
|
508.0
|
1,580
|
3,936
|
2,580
|
-
|
-
|
-
|
Free Cash Flow
|
28,735
|
13,427
|
63,911
|
9,508
|
-
|
-
|
-
|
FCF margin
|
16,109.41%
|
5,458.77%
|
17,034.03%
|
2,655.94%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
1,65,768.17%
|
36,769.2%
|
94,575.16%
|
15,501.62%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
2,94,679.59%
|
47,574.14%
|
86,379.83%
|
20,330.85%
|
-
|
-
|
-
|
Dividend per Share
2 |
300.0
|
450.0
|
560.0
|
500.0
|
-
|
400.0
|
400.0
|
Announcement Date
|
05/02/20
|
05/02/21
|
04/02/22
|
03/02/23
|
07/02/24
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
54.97
|
62.15
|
102.5
|
88.32
|
91.85
|
75.36
|
36.28
|
56.95
|
27.71
|
56.65
|
64.84
|
77.8
|
64.79
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.284
|
5.493
|
7.497
|
7.882
|
EBIT
1 |
6.336
|
0.5261
|
18.46
|
13.55
|
15.41
|
8.472
|
-2.32
|
9.412
|
-5.344
|
2.284
|
3.442
|
5.446
|
5.831
|
Operating Margin
|
11.53%
|
0.85%
|
18.02%
|
15.35%
|
16.78%
|
11.24%
|
-6.4%
|
16.53%
|
-19.29%
|
4.03%
|
5.31%
|
7%
|
9%
|
Earnings before Tax (EBT)
|
8.42
|
5.648
|
-
|
13.42
|
17.57
|
4.658
|
0.6542
|
14.02
|
-4.812
|
-
|
-
|
-
|
-
|
Net income
|
7.116
|
18.24
|
15.17
|
-
|
14.78
|
5.331
|
0.3381
|
13.18
|
-4.061
|
-
|
-
|
-
|
-
|
Net margin
|
12.95%
|
29.35%
|
14.81%
|
-
|
16.09%
|
7.07%
|
0.93%
|
23.14%
|
-14.66%
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/11/21
|
04/02/22
|
12/05/22
|
12/08/22
|
14/11/22
|
03/02/23
|
15/05/23
|
11/08/23
|
14/11/23
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
99
|
76.2
|
127
|
33.7
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
28,735
|
13,427
|
63,911
|
9,508
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
4.23%
|
12.5%
|
27.8%
|
15.5%
|
0.52%
|
5.63%
|
12.5%
|
ROA (Net income/ Total Assets)
|
3.69%
|
10.8%
|
24.2%
|
13.9%
|
-
|
-
|
-
|
Assets
|
264.1
|
261.5
|
305.9
|
336.7
|
-
|
-
|
-
|
Book Value Per Share
|
10,872
|
11,964
|
14,920
|
16,919
|
-
|
-
|
-
|
Cash Flow per Share
|
1,775
|
1,304
|
4,072
|
-
|
-
|
-
|
-
|
Capex
|
5.32
|
11.3
|
12.6
|
5.93
|
-
|
-
|
-
|
Capex / Sales
|
2.98%
|
4.61%
|
3.36%
|
1.66%
|
-
|
-
|
-
|
Announcement Date
|
05/02/20
|
05/02/21
|
04/02/22
|
03/02/23
|
07/02/24
|
-
|
-
|
Last Close Price
24,100
KRW Average target price
35,000
KRW Spread / Average Target +45.23% Consensus |
1st Jan change
|
Capi.
|
---|
| +19.90% | 312M | | +25.93% | 170B | | +32.90% | 32.94B | | +27.42% | 31.75B | | -18.70% | 27.27B | | +29.83% | 23.4B | | -7.77% | 12.14B | | -8.13% | 10.4B | | +110.70% | 9.26B | | +33.93% | 6.25B |
Semiconductor Machinery Manufacturing
|