End-of-day quote
Korea S.E.
03:30:00 27/06/2024 am IST
|
5-day change
|
1st Jan Change
|
11,120
KRW
|
+1.00%
|
|
+2.02%
|
+32.07%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,59,729
|
2,52,096
|
4,29,474
|
1,65,318
|
2,47,683
|
3,27,107
|
-
|
-
|
Enterprise Value (EV)
1 |
1,59,701
|
2,52,040
|
4,29,398
|
1,65,318
|
2,47,683
|
3,27,107
|
3,27,107
|
3,27,107
|
P/E ratio
|
-
|
-
|
11.7
x
|
8.44
x
|
13.6
x
|
12.5
x
|
8.28
x
|
-
|
Yield
|
0.92%
|
0.93%
|
0.82%
|
-
|
0.95%
|
0.72%
|
0.72%
|
0.72%
|
Capitalization / Revenue
|
0.89
x
|
1.17
x
|
1.45
x
|
-
|
1.07
x
|
1.29
x
|
1.03
x
|
0.73
x
|
EV / Revenue
|
0.89
x
|
1.17
x
|
1.45
x
|
-
|
1.07
x
|
1.29
x
|
1.03
x
|
0.73
x
|
EV / EBITDA
|
6.27
x
|
7.44
x
|
9.61
x
|
-
|
12.7
x
|
11.6
x
|
7.59
x
|
5.19
x
|
EV / FCF
|
11.1
x
|
9.6
x
|
12.4
x
|
-
|
-7.08
x
|
25.7
x
|
41.4
x
|
10.9
x
|
FCF Yield
|
9%
|
10.4%
|
8.06%
|
-
|
-14.1%
|
3.9%
|
2.42%
|
9.17%
|
Price to Book
|
1.24
x
|
1.71
x
|
2.38
x
|
-
|
1.17
x
|
1.39
x
|
1.2
x
|
0.96
x
|
Nbr of stocks (in thousands)
|
29,416
|
29,416
|
29,416
|
29,416
|
29,416
|
29,416
|
-
|
-
|
Reference price
2 |
5,430
|
8,570
|
14,600
|
5,620
|
8,420
|
11,120
|
11,120
|
11,120
|
Announcement Date
|
12/03/20
|
26/01/21
|
16/02/22
|
08/03/23
|
30/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
179
|
215.1
|
296.1
|
-
|
232.4
|
254.2
|
318
|
449
|
EBITDA
1 |
25.46
|
33.88
|
44.69
|
-
|
19.43
|
28.15
|
43.1
|
63
|
EBIT
1 |
23.98
|
32.22
|
43.69
|
-
|
17.63
|
25.2
|
39.7
|
59
|
Operating Margin
|
13.4%
|
14.98%
|
14.76%
|
-
|
7.59%
|
9.91%
|
12.48%
|
13.14%
|
Earnings before Tax (EBT)
1 |
25.66
|
-
|
46.76
|
-
|
22.58
|
30.9
|
46.1
|
68
|
Net income
1 |
22.02
|
-
|
38.16
|
19.59
|
18.43
|
27.15
|
41
|
66
|
Net margin
|
12.3%
|
-
|
12.89%
|
-
|
7.93%
|
10.68%
|
12.89%
|
14.7%
|
EPS
2 |
-
|
-
|
1,246
|
666.0
|
620.0
|
886.5
|
1,343
|
-
|
Free Cash Flow
3 |
14,378
|
26,264
|
34,636
|
-
|
-34,977
|
12,750
|
7,900
|
30,000
|
FCF margin
|
8,030.96%
|
12,208.58%
|
11,698.44%
|
-
|
-15,053%
|
5,014.75%
|
2,484.28%
|
6,681.51%
|
FCF Conversion (EBITDA)
|
56,467.18%
|
77,515.06%
|
77,509.08%
|
-
|
-
|
45,293.07%
|
18,329.47%
|
47,619.05%
|
FCF Conversion (Net income)
|
65,290.05%
|
-
|
90,774.81%
|
-
|
-
|
46,961.33%
|
19,268.29%
|
45,454.55%
|
Dividend per Share
2 |
50.00
|
80.00
|
120.0
|
-
|
80.00
|
80.00
|
80.00
|
80.00
|
Announcement Date
|
12/03/20
|
26/01/21
|
16/02/22
|
08/03/23
|
30/01/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
63.26
|
60
|
60.97
|
51.75
|
56.92
|
62.08
|
61.36
|
55.19
|
58
|
68
|
73
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
8.145
|
7.174
|
4.333
|
5.343
|
6.203
|
1.509
|
4.56
|
6
|
8
|
7
|
Operating Margin
|
-
|
13.57%
|
11.77%
|
8.37%
|
9.39%
|
9.99%
|
2.46%
|
8.26%
|
10.34%
|
11.76%
|
9.59%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
16/02/22
|
13/05/22
|
12/08/22
|
12/05/23
|
11/08/23
|
14/11/23
|
30/01/24
|
10/05/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
28
|
56
|
75.9
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
14,378
|
26,264
|
34,636
|
-
|
-34,977
|
12,750
|
7,900
|
30,000
|
ROE (net income / shareholders' equity)
|
18.7%
|
15.4%
|
23.1%
|
-
|
8.9%
|
12%
|
16%
|
20.8%
|
ROA (Net income/ Total Assets)
|
6.88%
|
11.4%
|
17.3%
|
-
|
7.63%
|
10.6%
|
13.9%
|
17.8%
|
Assets
2 |
320
|
-
|
220.6
|
-
|
241.7
|
257.3
|
295
|
370.8
|
Book Value Per Share
3 |
4,376
|
5,003
|
6,137
|
-
|
7,174
|
7,998
|
9,280
|
11,524
|
Cash Flow per Share
3 |
-
|
-
|
-
|
-
|
-350.0
|
977.0
|
1,446
|
-
|
Capex
2 |
2.86
|
3.13
|
9.58
|
-
|
24.7
|
6
|
7
|
14
|
Capex / Sales
|
1.6%
|
1.45%
|
3.23%
|
-
|
10.62%
|
2.36%
|
2.2%
|
3.12%
|
Announcement Date
|
12/03/20
|
26/01/21
|
16/02/22
|
08/03/23
|
30/01/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Last Close Price
11,120
KRW Average target price
13,500
KRW Spread / Average Target +21.40% Consensus |
1st Jan change
|
Capi.
|
---|
| +32.07% | 233M | | +73.90% | 42.14B | | +48.95% | 36.64B | | -17.00% | 28.24B | | +30.10% | 23.35B | | +14.22% | 12.66B | | +181.52% | 12.46B | | -7.92% | 12.28B | | +54.00% | 6.94B | | -19.39% | 4.94B |
Semiconductor Machinery Manufacturing
|