End-of-day quote
Korea S.E.
06:00:00 2024-05-15 pm EDT
|
5-day change
|
1st Jan Change
|
176,400
KRW
|
+4.38%
|
|
+4.44%
|
+21.66%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
12,533,195
|
12,591,777
|
10,540,669
|
8,545,398
|
8,864,485
|
10,822,555
|
-
|
-
|
Enterprise Value (EV)
2 |
11,959
|
12,161
|
9,800
|
8,096
|
8,864
|
10,199
|
9,933
|
9,567
|
P/E ratio
|
57.5
x
|
402
x
|
59.3
x
|
70.6
x
|
55.5
x
|
33.7
x
|
25.4
x
|
21.8
x
|
Yield
|
0.59%
|
0.39%
|
0.59%
|
0.49%
|
-
|
0.73%
|
0.85%
|
0.94%
|
Capitalization / Revenue
|
2.25
x
|
2.84
x
|
2.17
x
|
2.07
x
|
2.41
x
|
2.51
x
|
2.18
x
|
1.99
x
|
EV / Revenue
|
2.14
x
|
2.74
x
|
2.02
x
|
1.96
x
|
2.41
x
|
2.37
x
|
2
x
|
1.76
x
|
EV / EBITDA
|
13.1
x
|
20.2
x
|
13.9
x
|
16.1
x
|
24.6
x
|
15.9
x
|
12.3
x
|
10.8
x
|
EV / FCF
|
25.4
x
|
32.7
x
|
16.3
x
|
157
x
|
-
|
31.4
x
|
22.2
x
|
18.1
x
|
FCF Yield
|
3.94%
|
3.05%
|
6.12%
|
0.64%
|
-
|
3.19%
|
4.51%
|
5.53%
|
Price to Book
|
2.59
x
|
2.67
x
|
2.05
x
|
1.67
x
|
-
|
2.21
x
|
2.08
x
|
1.94
x
|
Nbr of stocks (in thousands)
|
68,501
|
68,501
|
69,044
|
68,993
|
69,023
|
68,940
|
-
|
-
|
Reference price
3 |
200,000
|
206,000
|
167,000
|
137,500
|
145,000
|
176,400
|
176,400
|
176,400
|
Announcement Date
|
2/5/20
|
2/3/21
|
2/9/22
|
2/1/23
|
1/25/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,580
|
4,432
|
4,863
|
4,135
|
3,674
|
4,307
|
4,971
|
5,431
|
EBITDA
1 |
913.3
|
601.5
|
705.2
|
502.9
|
360
|
641.6
|
804.9
|
888.9
|
EBIT
1 |
427.8
|
143
|
343.4
|
214.2
|
108.2
|
413.9
|
578.9
|
667.7
|
Operating Margin
|
7.67%
|
3.23%
|
7.06%
|
5.18%
|
2.94%
|
9.61%
|
11.64%
|
12.3%
|
Earnings before Tax (EBT)
1 |
370.6
|
25.3
|
297.9
|
224.5
|
280.6
|
454.9
|
591
|
682.9
|
Net income
1 |
210.4
|
35.1
|
193.7
|
134.5
|
180.1
|
334.2
|
433.2
|
505.3
|
Net margin
|
3.77%
|
0.79%
|
3.98%
|
3.25%
|
4.9%
|
7.76%
|
8.71%
|
9.31%
|
EPS
2 |
3,477
|
512.0
|
2,818
|
1,948
|
2,614
|
5,242
|
6,942
|
8,081
|
Free Cash Flow
3 |
471,751
|
371,337
|
600,252
|
51,608
|
-
|
324,852
|
447,969
|
529,211
|
FCF margin
|
8,454.1%
|
8,378.16%
|
12,342.98%
|
1,248.11%
|
-
|
7,542.54%
|
9,011.18%
|
9,744.84%
|
FCF Conversion (EBITDA)
|
51,651.96%
|
61,731.65%
|
85,113.36%
|
10,263.15%
|
-
|
50,632.89%
|
55,657.42%
|
59,538.54%
|
FCF Conversion (Net income)
|
224,263.65%
|
1,057,939.99%
|
309,887.23%
|
38,370.55%
|
-
|
97,209.1%
|
103,406.7%
|
104,721.92%
|
Dividend per Share
2 |
1,180
|
800.0
|
980.0
|
680.0
|
-
|
1,280
|
1,499
|
1,663
|
Announcement Date
|
2/5/20
|
2/3/21
|
2/9/22
|
2/1/23
|
1/25/24
|
-
|
-
|
-
|
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 |
1,109
|
1,325
|
1,165
|
945.7
|
936.4
|
1,088
|
913.7
|
945.4
|
888.8
|
926
|
911.5
|
1,060
|
1,126
|
1,202
|
1,196
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
157.2
|
130.4
|
173.6
|
189.9
|
199.8
|
-
|
EBIT
1 |
50.3
|
25.6
|
158
|
-19.5
|
18.8
|
57
|
64.35
|
5.889
|
17.25
|
20.68
|
72.68
|
89.57
|
118.3
|
138.8
|
160.8
|
Operating Margin
|
4.54%
|
1.93%
|
13.56%
|
-2.06%
|
2.01%
|
5.24%
|
7.04%
|
0.62%
|
1.94%
|
2.23%
|
7.97%
|
8.45%
|
10.5%
|
11.55%
|
13.45%
|
Earnings before Tax (EBT)
1 |
54.1
|
-25.7
|
162.3
|
-18.6
|
58.9
|
22
|
99.04
|
19.21
|
38.19
|
124.2
|
102.2
|
94.23
|
121.5
|
126.9
|
163
|
Net income
1 |
38.5
|
-42.5
|
117.4
|
-30.8
|
24.2
|
23.6
|
87.27
|
22.1
|
28
|
42.73
|
78.6
|
70.25
|
90.08
|
86.09
|
130.8
|
Net margin
|
3.47%
|
-3.21%
|
10.08%
|
-3.26%
|
2.58%
|
2.17%
|
9.55%
|
2.34%
|
3.15%
|
4.61%
|
8.62%
|
6.63%
|
8%
|
7.16%
|
10.94%
|
EPS
2 |
579.0
|
-1,047
|
1,701
|
-447.0
|
351.0
|
342.0
|
1,264
|
320.0
|
405.0
|
620.0
|
769.5
|
989.0
|
1,538
|
1,775
|
-
|
Dividend per Share
2 |
-
|
980.0
|
-
|
-
|
-
|
685.0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,510
|
-
|
Announcement Date
|
10/29/21
|
2/9/22
|
4/27/22
|
7/28/22
|
10/31/22
|
2/1/23
|
5/2/23
|
7/26/23
|
10/30/23
|
1/25/24
|
4/29/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
574
|
431
|
740
|
449
|
-
|
624
|
889
|
1,255
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
471,751
|
371,337
|
600,252
|
51,608
|
-
|
324,852
|
447,969
|
529,211
|
ROE (net income / shareholders' equity)
|
4.71%
|
0.78%
|
3.93%
|
2.71%
|
-
|
6.52%
|
8.16%
|
8.97%
|
ROA (Net income/ Total Assets)
|
3.71%
|
0.6%
|
3.28%
|
2.26%
|
-
|
5.25%
|
6.5%
|
7.11%
|
Assets
1 |
5,675
|
5,840
|
5,910
|
5,960
|
-
|
6,364
|
6,661
|
7,110
|
Book Value Per Share
3 |
77,295
|
77,099
|
81,545
|
82,107
|
-
|
79,736
|
84,762
|
91,152
|
Cash Flow per Share
3 |
12,367
|
9,566
|
11,887
|
2,189
|
-
|
7,283
|
9,019
|
10,851
|
Capex
1 |
247
|
183
|
91.2
|
99.4
|
-
|
117
|
123
|
150
|
Capex / Sales
|
4.42%
|
4.13%
|
1.87%
|
2.4%
|
-
|
2.71%
|
2.47%
|
2.76%
|
Announcement Date
|
2/5/20
|
2/3/21
|
2/9/22
|
2/1/23
|
1/25/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
176,400
KRW Average target price
196,750
KRW Spread / Average Target +11.54% Consensus |
1st Jan change
|
Capi.
|
---|
| +21.66% | 8.03B | | +0.63% | 264B | | +19.72% | 20.89B | | +15.62% | 12.52B | | -11.59% | 9.53B | | +10.61% | 6.01B | | -1.54% | 4.49B | | -12.98% | 4.01B | | -3.37% | 3.65B | | -5.97% | 3.65B |
Cosmetics & Perfumes
|