End-of-day quote
Korea S.E.
06:00:00 2024-05-09 pm EDT
|
5-day change
|
1st Jan Change
|
39,950
KRW
|
0.00%
|
|
-1.24%
|
+3.23%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,239,099
|
2,626,188
|
2,154,436
|
1,998,187
|
2,325,709
|
2,400,829
|
-
|
-
|
Enterprise Value (EV)
2 |
3,912
|
3,019
|
2,278
|
2,880
|
2,326
|
3,061
|
2,881
|
2,401
|
P/E ratio
|
11.6
x
|
19
x
|
9.16
x
|
5.76
x
|
54.6
x
|
11.8
x
|
9.16
x
|
8.48
x
|
Yield
|
0.58%
|
0.42%
|
2.79%
|
3.01%
|
-
|
4.25%
|
5.02%
|
7.1%
|
Capitalization / Revenue
|
0.94
x
|
0.84
x
|
0.57
x
|
0.47
x
|
0.58
x
|
0.57
x
|
0.56
x
|
0.55
x
|
EV / Revenue
|
1.13
x
|
0.96
x
|
0.6
x
|
0.68
x
|
0.58
x
|
0.73
x
|
0.67
x
|
0.55
x
|
EV / EBITDA
|
6.94
x
|
6.84
x
|
3.85
x
|
5.26
x
|
5.33
x
|
5.29
x
|
4.27
x
|
3.22
x
|
EV / FCF
|
14.5
x
|
7.44
x
|
4.8
x
|
-11.6
x
|
-
|
13.2
x
|
10.2
x
|
7.6
x
|
FCF Yield
|
6.91%
|
13.4%
|
20.8%
|
-8.61%
|
-
|
7.6%
|
9.79%
|
13.2%
|
Price to Book
|
2.58
x
|
2.04
x
|
1.34
x
|
1.06
x
|
-
|
1.17
x
|
1.08
x
|
0.94
x
|
Nbr of stocks (in thousands)
|
61,115
|
60,096
|
60,096
|
60,096
|
60,096
|
60,096
|
-
|
-
|
Reference price
3 |
53,000
|
43,700
|
35,850
|
33,250
|
38,700
|
39,950
|
39,950
|
39,950
|
Announcement Date
|
2/14/20
|
2/15/21
|
2/14/22
|
2/13/23
|
2/14/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,450
|
3,129
|
3,794
|
4,221
|
4,007
|
4,189
|
4,311
|
4,353
|
EBITDA
1 |
564
|
441.6
|
592.1
|
547.5
|
436.4
|
578.5
|
675.5
|
746.2
|
EBIT
1 |
470.1
|
342.4
|
492.9
|
430.9
|
303.7
|
450.1
|
546.9
|
618
|
Operating Margin
|
13.62%
|
10.94%
|
12.99%
|
10.21%
|
7.58%
|
10.75%
|
12.69%
|
14.2%
|
Earnings before Tax (EBT)
1 |
470.8
|
344
|
512.8
|
447.5
|
277.6
|
430.2
|
555.7
|
582
|
Net income
1 |
278.9
|
206.8
|
235.2
|
472.1
|
157.3
|
203.1
|
264.1
|
284.6
|
Net margin
|
8.08%
|
6.61%
|
6.2%
|
11.19%
|
3.93%
|
4.85%
|
6.13%
|
6.54%
|
EPS
2 |
4,564
|
2,306
|
3,914
|
5,772
|
709.0
|
3,389
|
4,360
|
4,714
|
Free Cash Flow
3 |
270,311
|
405,713
|
474,393
|
-247,870
|
-
|
232,535
|
281,910
|
315,722
|
FCF margin
|
7,834.32%
|
12,967.01%
|
12,503.9%
|
-5,872.57%
|
-
|
5,551.68%
|
6,539.01%
|
7,253.08%
|
FCF Conversion (EBITDA)
|
47,926.53%
|
91,866.07%
|
80,123.65%
|
-
|
-
|
40,197.82%
|
41,735.28%
|
42,307.83%
|
FCF Conversion (Net income)
|
96,909.07%
|
196,140.02%
|
201,670.23%
|
-
|
-
|
114,479.01%
|
106,753.36%
|
110,947.63%
|
Dividend per Share
2 |
305.6
|
184.0
|
1,000
|
1,000
|
-
|
1,699
|
2,004
|
2,835
|
Announcement Date
|
2/14/20
|
2/15/21
|
2/14/22
|
2/13/23
|
2/14/24
|
-
|
-
|
-
|
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 |
927.1
|
859.3
|
1,074
|
1,172
|
1,080
|
895.8
|
1,109
|
1,147
|
990.2
|
760.8
|
1,145
|
1,185
|
1,040
|
824.4
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
191.7
|
-
|
-
|
-7.265
|
-
|
-
|
-
|
-
|
EBIT
1 |
110.3
|
25.19
|
168.8
|
152.4
|
121.8
|
-12.04
|
160.4
|
91.94
|
92.56
|
-41.39
|
160.5
|
162.7
|
116.7
|
7.133
|
Operating Margin
|
11.9%
|
2.93%
|
15.72%
|
13%
|
11.28%
|
-1.34%
|
14.47%
|
8.02%
|
9.35%
|
-5.44%
|
14.02%
|
13.73%
|
11.22%
|
0.87%
|
Earnings before Tax (EBT)
1 |
109.5
|
35.98
|
-
|
148.5
|
117.5
|
3.497
|
154.7
|
86.46
|
87.59
|
-51.26
|
151.6
|
155.5
|
112.1
|
-8.6
|
Net income
1 |
53.85
|
5.947
|
76.02
|
74.16
|
59.26
|
137.4
|
61.81
|
-7.34
|
26.33
|
-38.22
|
31.03
|
61.95
|
46.15
|
15.55
|
Net margin
|
5.81%
|
0.69%
|
7.08%
|
6.33%
|
5.49%
|
15.34%
|
5.58%
|
-0.64%
|
2.66%
|
-5.02%
|
2.71%
|
5.23%
|
4.44%
|
1.89%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/12/21
|
2/14/22
|
5/13/22
|
8/12/22
|
11/14/22
|
2/13/23
|
5/12/23
|
8/14/23
|
11/14/23
|
2/14/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
672
|
392
|
124
|
881
|
-
|
660
|
480
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.192
x
|
0.8887
x
|
0.2088
x
|
1.61
x
|
-
|
1.141
x
|
0.7108
x
|
-
|
Free Cash Flow
2 |
270,311
|
405,713
|
474,393
|
-247,870
|
-
|
232,535
|
281,910
|
315,722
|
ROE (net income / shareholders' equity)
|
21.6%
|
11.3%
|
16.7%
|
19.3%
|
6.13%
|
10%
|
12.2%
|
11.8%
|
ROA (Net income/ Total Assets)
|
10.1%
|
5.46%
|
5.85%
|
7.55%
|
-
|
6.99%
|
7.86%
|
8.05%
|
Assets
1 |
2,760
|
3,785
|
4,024
|
6,253
|
-
|
2,907
|
3,359
|
3,535
|
Book Value Per Share
3 |
20,545
|
21,434
|
26,806
|
31,226
|
-
|
34,212
|
37,087
|
42,690
|
Cash Flow per Share
3 |
7,013
|
9,687
|
10,681
|
77.50
|
-
|
8,557
|
9,760
|
10,940
|
Capex
1 |
48.8
|
39.3
|
50.2
|
85.4
|
-
|
93.7
|
91
|
90.5
|
Capex / Sales
|
1.42%
|
1.26%
|
1.32%
|
2.02%
|
-
|
2.24%
|
2.11%
|
2.08%
|
Announcement Date
|
2/14/20
|
2/15/21
|
2/14/22
|
2/13/23
|
2/14/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
39,950
KRW Average target price
43,250
KRW Spread / Average Target +8.26% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.23% | 1.75B | | +8.75% | 144B | | +15.58% | 80.12B | | -3.55% | 44.76B | | -16.68% | 43.89B | | -3.44% | 25.35B | | +14.49% | 14.03B | | -2.10% | 12.16B | | +8.86% | 9.21B | | +4.76% | 7.88B |
Other Apparel & Accessories Retailers
|