End-of-day quote
Korea S.E.
06:00:00 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
13,760
KRW
|
-0.94%
|
|
-2.13%
|
+33.59%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
521,606
|
975,536
|
536,872
|
467,718
|
330,301
|
439,034
|
-
|
-
|
Enterprise Value (EV)
2 |
475.2
|
882.1
|
473.2
|
355.5
|
330.3
|
258
|
224.4
|
158
|
P/E ratio
|
16.6
x
|
18.5
x
|
19.6
x
|
11.6
x
|
8.22
x
|
9.47
x
|
8.49
x
|
7.84
x
|
Yield
|
2.08%
|
3.1%
|
1.86%
|
2.15%
|
-
|
2.65%
|
3.98%
|
2.24%
|
Capitalization / Revenue
|
4.68
x
|
5.51
x
|
2.18
x
|
1.33
x
|
0.94
x
|
1.11
x
|
1.04
x
|
0.93
x
|
EV / Revenue
|
4.27
x
|
4.98
x
|
1.93
x
|
1.01
x
|
0.94
x
|
0.65
x
|
0.53
x
|
0.33
x
|
EV / EBITDA
|
12
x
|
14.5
x
|
10.5
x
|
5.62
x
|
5.33
x
|
3.78
x
|
2.91
x
|
2.05
x
|
EV / FCF
|
22.9
x
|
17.8
x
|
17.1
x
|
7.54
x
|
-
|
6.7
x
|
3.32
x
|
2.51
x
|
FCF Yield
|
4.36%
|
5.61%
|
5.85%
|
13.3%
|
-
|
14.9%
|
30.2%
|
39.9%
|
Price to Book
|
4.89
x
|
6.72
x
|
3.42
x
|
2.45
x
|
-
|
1.69
x
|
1.66
x
|
1.25
x
|
Nbr of stocks (in thousands)
|
32,398
|
32,518
|
32,148
|
32,368
|
32,068
|
31,768
|
-
|
-
|
Reference price
3 |
16,100
|
30,000
|
16,700
|
14,450
|
10,300
|
13,820
|
13,820
|
13,820
|
Announcement Date
|
2/5/20
|
2/8/21
|
2/16/22
|
2/16/23
|
3/14/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
111.4
|
177
|
245.7
|
352.8
|
350.5
|
396.6
|
423.6
|
474
|
EBITDA
1 |
39.47
|
60.9
|
45.11
|
63.23
|
62
|
68.33
|
77.02
|
77
|
EBIT
1 |
37.84
|
58.9
|
40.06
|
56.98
|
55.1
|
64.12
|
72.35
|
73
|
Operating Margin
|
33.98%
|
33.27%
|
16.3%
|
16.15%
|
15.72%
|
16.17%
|
17.08%
|
15.4%
|
Earnings before Tax (EBT)
1 |
42.12
|
69.64
|
34.72
|
57.86
|
62.98
|
69.75
|
77.88
|
83
|
Net income
1 |
31.57
|
51.85
|
27.14
|
40.22
|
43.14
|
46.85
|
52.42
|
57
|
Net margin
|
28.35%
|
29.29%
|
11.05%
|
11.4%
|
12.31%
|
11.81%
|
12.37%
|
12.03%
|
EPS
2 |
970.5
|
1,622
|
853.0
|
1,245
|
1,253
|
1,460
|
1,628
|
1,762
|
Free Cash Flow
3 |
20,737
|
49,454
|
27,704
|
47,116
|
-
|
38,500
|
67,667
|
63,000
|
FCF margin
|
18,622.64%
|
27,935.38%
|
11,275.26%
|
13,356.36%
|
-
|
9,706.29%
|
15,972.3%
|
13,291.14%
|
FCF Conversion (EBITDA)
|
52,534.53%
|
81,209.88%
|
61,420.36%
|
74,516.65%
|
-
|
56,341.47%
|
87,850.27%
|
81,818.18%
|
FCF Conversion (Net income)
|
65,689.15%
|
95,383.21%
|
102,060.3%
|
117,152.54%
|
-
|
82,177.16%
|
129,073.28%
|
110,526.32%
|
Dividend per Share
2 |
335.0
|
930.0
|
310.0
|
310.0
|
-
|
366.7
|
550.0
|
310.0
|
Announcement Date
|
2/5/20
|
2/8/21
|
2/16/22
|
2/16/23
|
3/14/24
|
-
|
-
|
-
|
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 |
71.75
|
67.26
|
63.51
|
108.2
|
95.12
|
85.95
|
68.65
|
105.8
|
88.46
|
87.61
|
72.17
|
118.1
|
100.7
|
101.7
|
EBITDA
|
10.77
|
15.92
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
8.995
|
14.43
|
7.06
|
21.24
|
16.33
|
12.35
|
6.454
|
20.33
|
14.21
|
14.1
|
7.3
|
20.55
|
17.45
|
18.25
|
Operating Margin
|
12.54%
|
21.46%
|
11.12%
|
19.64%
|
17.16%
|
14.36%
|
9.4%
|
19.23%
|
16.06%
|
16.09%
|
10.12%
|
17.41%
|
17.33%
|
17.94%
|
Earnings before Tax (EBT)
1 |
8.12
|
6.47
|
7.854
|
24.97
|
-
|
9.647
|
7.069
|
20.91
|
20.98
|
13.9
|
7.5
|
20
|
19.4
|
20.2
|
Net income
1 |
6.092
|
5.562
|
6.147
|
18.49
|
10.46
|
5.361
|
4.927
|
14.33
|
15.37
|
7.657
|
5.3
|
14.9
|
15.4
|
11.2
|
Net margin
|
8.49%
|
8.27%
|
9.68%
|
17.09%
|
11%
|
6.24%
|
7.18%
|
13.55%
|
17.37%
|
8.74%
|
7.34%
|
12.62%
|
15.29%
|
11.01%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
147.0
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/5/21
|
2/16/22
|
5/11/22
|
8/9/22
|
11/10/22
|
2/16/23
|
5/11/23
|
8/7/23
|
11/10/23
|
3/14/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
46.4
|
93.5
|
63.6
|
112
|
-
|
181
|
215
|
281
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
20,737
|
49,454
|
27,704
|
47,116
|
-
|
38,500
|
67,667
|
63,000
|
ROE (net income / shareholders' equity)
|
32.6%
|
42.2%
|
16.8%
|
24.9%
|
-
|
19.3%
|
20.8%
|
17.1%
|
ROA (Net income/ Total Assets)
|
26%
|
31.7%
|
11.8%
|
13.1%
|
-
|
15%
|
15.5%
|
14%
|
Assets
1 |
121.6
|
163.7
|
229.8
|
307.9
|
-
|
312.3
|
338.2
|
407.1
|
Book Value Per Share
3 |
3,293
|
4,466
|
4,882
|
5,899
|
-
|
8,187
|
8,322
|
11,033
|
Cash Flow per Share
|
657.0
|
1,557
|
1,304
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
0.56
|
1.6
|
14.7
|
1.06
|
-
|
1
|
4.33
|
2
|
Capex / Sales
|
0.5%
|
0.91%
|
5.99%
|
0.3%
|
-
|
0.25%
|
1.02%
|
0.42%
|
Announcement Date
|
2/5/20
|
2/8/21
|
2/16/22
|
2/16/23
|
3/14/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
13,820
KRW Average target price
13,375
KRW Spread / Average Target -3.22% Consensus |
1st Jan change
|
Capi.
|
---|
| +33.59% | 316M | | +2.76% | 141B | | -31.39% | 44.62B | | +15.12% | 18.51B | | +14.37% | 10.46B | | +32.53% | 8.42B | | +3.59% | 6.75B | | -9.47% | 6.33B | | +29.91% | 6.31B | | +4.72% | 5.83B |
Other Apparel & Accessories
|