End-of-day quote
Korea S.E.
03:30:00 09/05/2024 am IST
|
5-day change
|
1st Jan Change
|
13,310
KRW
|
+1.91%
|
|
+5.47%
|
-18.34%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
12,55,429
|
14,34,155
|
11,74,477
|
6,40,350
|
3,28,026
|
2,68,514
|
-
|
Enterprise Value (EV)
2 |
1,302
|
1,531
|
1,328
|
823.9
|
328
|
406.5
|
473
|
P/E ratio
|
16.4
x
|
28.7
x
|
23.3
x
|
21.4
x
|
62.5
x
|
19.5
x
|
7.2
x
|
Yield
|
1.35%
|
0.85%
|
1.1%
|
1.51%
|
-
|
1.54%
|
3.4%
|
Capitalization / Revenue
|
1.54
x
|
1.45
x
|
1.05
x
|
0.55
x
|
0.34
x
|
0.27
x
|
0.25
x
|
EV / Revenue
|
1.59
x
|
1.55
x
|
1.18
x
|
0.71
x
|
0.34
x
|
0.41
x
|
0.45
x
|
EV / EBITDA
|
10.6
x
|
13.8
x
|
12.5
x
|
7.63
x
|
5.34
x
|
5.81
x
|
5.31
x
|
EV / FCF
|
-19.5
x
|
-22.4
x
|
58.1
x
|
-8.57
x
|
-
|
11
x
|
24.3
x
|
FCF Yield
|
-5.14%
|
-4.47%
|
1.72%
|
-11.7%
|
-
|
9.1%
|
4.12%
|
Price to Book
|
3.36
x
|
3.15
x
|
2.55
x
|
1.03
x
|
-
|
0.43
x
|
0.41
x
|
Nbr of stocks (in thousands)
|
18,006
|
18,533
|
18,432
|
20,125
|
20,124
|
20,174
|
-
|
Reference price
3 |
69,722
|
77,385
|
63,719
|
31,818
|
16,300
|
13,310
|
13,310
|
Announcement Date
|
27/02/20
|
24/02/21
|
07/03/22
|
07/02/23
|
06/02/24
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
817.1
|
989.5
|
1,124
|
1,160
|
952.3
|
980
|
1,054
|
EBITDA
1 |
123
|
111.3
|
106.6
|
108
|
61.47
|
70
|
89
|
EBIT
1 |
103.9
|
86.72
|
74.34
|
65.56
|
18.34
|
26
|
47
|
Operating Margin
|
12.71%
|
8.76%
|
6.61%
|
5.65%
|
1.93%
|
2.65%
|
4.46%
|
Earnings before Tax (EBT)
1 |
92.46
|
57.45
|
70.17
|
43.56
|
0.625
|
18
|
48.5
|
Net income
1 |
72.43
|
45.79
|
51.66
|
29.37
|
5.297
|
14
|
38
|
Net margin
|
8.86%
|
4.63%
|
4.6%
|
2.53%
|
0.56%
|
1.43%
|
3.6%
|
EPS
2 |
4,260
|
2,697
|
2,736
|
1,490
|
261.0
|
682.0
|
1,848
|
Free Cash Flow
3 |
-66,934
|
-68,385
|
22,853
|
-96,156
|
-
|
37,000
|
19,500
|
FCF margin
|
-8,191.28%
|
-6,910.91%
|
2,033.45%
|
-8,292.13%
|
-
|
3,775.51%
|
1,849.22%
|
FCF Conversion (EBITDA)
|
-
|
-
|
21,446.04%
|
-
|
-
|
52,857.14%
|
21,910.11%
|
FCF Conversion (Net income)
|
-
|
-
|
44,239.39%
|
-
|
-
|
2,64,285.71%
|
51,315.79%
|
Dividend per Share
2 |
939.1
|
661.2
|
702.5
|
481.8
|
-
|
205.0
|
452.5
|
Announcement Date
|
27/02/20
|
24/02/21
|
07/03/22
|
07/02/23
|
06/02/24
|
-
|
-
|
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
|
---|
Net sales
1 |
275.1
|
323.1
|
290.8
|
264.2
|
286.2
|
318.4
|
229.1
|
219.5
|
221.5
|
282.2
|
243
|
230
|
231
|
291
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
19.69
|
16.23
|
28.35
|
9.244
|
10.58
|
17.39
|
8.329
|
5.16
|
3.162
|
1.691
|
12
|
9
|
6
|
13
|
Operating Margin
|
7.16%
|
5.02%
|
9.75%
|
3.5%
|
3.7%
|
5.46%
|
3.64%
|
2.35%
|
1.43%
|
0.6%
|
4.94%
|
3.91%
|
2.6%
|
4.47%
|
Earnings before Tax (EBT)
|
23.09
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-12.72
|
-
|
7
|
-
|
39
|
Net income
1 |
17.75
|
6.497
|
18.68
|
4.304
|
11.67
|
-5.282
|
5.44
|
5.5
|
1.333
|
-6.976
|
3
|
5
|
-
|
29
|
Net margin
|
6.45%
|
2.01%
|
6.42%
|
1.63%
|
4.08%
|
-1.66%
|
2.37%
|
2.51%
|
0.6%
|
-2.47%
|
1.23%
|
2.17%
|
-
|
9.97%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/10/21
|
07/03/22
|
16/05/22
|
05/08/22
|
07/11/22
|
07/02/23
|
08/05/23
|
07/08/23
|
06/11/23
|
06/02/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
46.8
|
97.3
|
153
|
184
|
-
|
138
|
205
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.3804
x
|
0.8741
x
|
1.437
x
|
1.7
x
|
-
|
1.971
x
|
2.298
x
|
Free Cash Flow
2 |
-66,934
|
-68,385
|
22,853
|
-96,156
|
-
|
37,000
|
19,500
|
ROE (net income / shareholders' equity)
|
26.3%
|
11.6%
|
11.6%
|
5.32%
|
-
|
2.2%
|
5.65%
|
ROA (Net income/ Total Assets)
|
11.4%
|
5.54%
|
5.39%
|
-
|
-
|
5.8%
|
6.55%
|
Assets
1 |
634.9
|
825.9
|
957.7
|
-
|
-
|
241.4
|
580.2
|
Book Value Per Share
3 |
20,779
|
24,574
|
25,014
|
31,029
|
-
|
30,656
|
32,722
|
Cash Flow per Share
|
-1,297
|
411.0
|
4,606
|
-936.0
|
-
|
-
|
-
|
Capex
1 |
44.9
|
75.4
|
65.2
|
77.7
|
-
|
20
|
25.5
|
Capex / Sales
|
5.49%
|
7.62%
|
5.8%
|
6.7%
|
-
|
2.04%
|
2.42%
|
Announcement Date
|
27/02/20
|
24/02/21
|
07/03/22
|
07/02/23
|
06/02/24
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
13,310
KRW Average target price
19,000
KRW Spread / Average Target +42.75% Consensus |
1st Jan change
|
Capi.
|
---|
| -18.34% | 193M | | +5.93% | 9.04B | | +2.29% | 3.94B | | +16.52% | 1.95B | | -3.90% | 1.46B | | +45.13% | 1.26B | | -27.51% | 1.18B | | +13.40% | 1.01B | | +9.27% | 900M | | -7.89% | 825M |
Furniture
|