End-of-day quote
Korea S.E.
06:00:00 2024-05-08 pm EDT
|
5-day change
|
1st Jan Change
|
141,600
KRW
|
+0.57%
|
|
+4.89%
|
+129.50%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
406,949
|
890,136
|
1,872,056
|
1,119,402
|
6,005,835
|
13,584,342
|
-
|
-
|
Enterprise Value (EV)
2 |
406.9
|
890.1
|
1,922
|
1,017
|
6,006
|
13,432
|
13,312
|
13,584
|
P/E ratio
|
21.1
x
|
18
x
|
17.9
x
|
12.2
x
|
22.4
x
|
82.2
x
|
61.3
x
|
19.7
x
|
Yield
|
-
|
2.21%
|
1.59%
|
1.74%
|
-
|
0.26%
|
0.22%
|
0.3%
|
Capitalization / Revenue
|
3.38
x
|
3.46
x
|
5.02
x
|
3.42
x
|
37.8
x
|
23.2
x
|
21.5
x
|
8.51
x
|
EV / Revenue
|
3.38
x
|
3.46
x
|
5.15
x
|
3.11
x
|
37.8
x
|
22.9
x
|
21.1
x
|
8.51
x
|
EV / EBITDA
|
-
|
12.2
x
|
14.9
x
|
8.43
x
|
139
x
|
55.7
x
|
51.7
x
|
18.9
x
|
EV / FCF
|
-
|
28.1
x
|
70.6
x
|
10.1
x
|
-
|
480
x
|
128
x
|
-
|
FCF Yield
|
-
|
3.56%
|
1.42%
|
9.87%
|
-
|
0.21%
|
0.78%
|
-
|
Price to Book
|
-
|
3.46
x
|
5.4
x
|
2.87
x
|
-
|
19.6
x
|
16
x
|
7.94
x
|
Nbr of stocks (in thousands)
|
100,481
|
98,358
|
98,920
|
97,339
|
97,339
|
96,480
|
-
|
-
|
Reference price
3 |
4,050
|
9,050
|
18,925
|
11,500
|
61,700
|
140,800
|
140,800
|
140,800
|
Announcement Date
|
3/13/20
|
2/8/21
|
1/19/22
|
2/7/23
|
1/18/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
120.4
|
257.4
|
373.2
|
327.6
|
159
|
585.8
|
631.9
|
1,596
|
EBITDA
1 |
-
|
72.78
|
128.9
|
120.6
|
43.22
|
241
|
257.2
|
717
|
EBIT
1 |
-
|
66.65
|
122.4
|
111.9
|
34.61
|
233.4
|
248.5
|
708
|
Operating Margin
|
-
|
25.89%
|
32.8%
|
34.15%
|
21.77%
|
39.84%
|
39.32%
|
44.36%
|
Earnings before Tax (EBT)
1 |
-
|
65.65
|
134.5
|
129.6
|
345.3
|
214
|
288
|
888
|
Net income
1 |
-
|
50.41
|
103.8
|
98.1
|
267.2
|
166
|
220.6
|
692
|
Net margin
|
-
|
19.59%
|
27.82%
|
29.95%
|
168.05%
|
28.34%
|
34.91%
|
43.36%
|
EPS
2 |
191.5
|
502.0
|
1,056
|
939.0
|
2,753
|
1,713
|
2,298
|
7,133
|
Free Cash Flow
3 |
-
|
31,714
|
27,203
|
100,411
|
-
|
28,000
|
104,167
|
-
|
FCF margin
|
-
|
12,321.52%
|
7,289.69%
|
30,651.2%
|
-
|
4,779.79%
|
16,484.68%
|
-
|
FCF Conversion (EBITDA)
|
-
|
43,573.57%
|
21,105.04%
|
83,251.12%
|
-
|
11,618.26%
|
40,492.39%
|
-
|
FCF Conversion (Net income)
|
-
|
62,906.34%
|
26,203.23%
|
102,356.68%
|
-
|
16,867.47%
|
47,223.99%
|
-
|
Dividend per Share
2 |
-
|
200.0
|
300.0
|
200.0
|
-
|
365.0
|
310.0
|
420.0
|
Announcement Date
|
3/13/20
|
2/8/21
|
1/19/22
|
2/7/23
|
1/18/24
|
-
|
-
|
-
|
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 |
91.7
|
101.6
|
63.19
|
123.2
|
80.31
|
60.91
|
26.52
|
49.07
|
31.2
|
52.22
|
77.32
|
139.9
|
169.7
|
198.9
|
EBITDA
|
-
|
-
|
-
|
46.05
|
34.47
|
-152.5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
30.93
|
35.69
|
21.26
|
43.89
|
32.2
|
14.53
|
2.075
|
11.18
|
2.903
|
18.37
|
28.71
|
54.7
|
67.9
|
82.1
|
Operating Margin
|
33.73%
|
35.11%
|
33.64%
|
35.63%
|
40.09%
|
23.85%
|
7.82%
|
22.78%
|
9.3%
|
35.18%
|
37.13%
|
39.1%
|
40.01%
|
41.28%
|
Earnings before Tax (EBT)
1 |
35.32
|
39.86
|
25.65
|
50.17
|
51.06
|
2.709
|
174.7
|
41.43
|
19.28
|
109.9
|
26
|
45.7
|
43.5
|
55.6
|
Net income
1 |
26.68
|
29.72
|
19.62
|
36.84
|
38.7
|
2.938
|
133.2
|
33.98
|
14.67
|
85.36
|
20.7
|
35.8
|
33.8
|
43.2
|
Net margin
|
29.09%
|
29.24%
|
31.05%
|
29.91%
|
48.19%
|
4.82%
|
502.02%
|
69.25%
|
47.01%
|
163.48%
|
25.15%
|
25.59%
|
19.92%
|
21.72%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/21/21
|
1/19/22
|
5/4/22
|
7/15/22
|
10/19/22
|
2/7/23
|
4/19/23
|
8/3/23
|
11/10/23
|
1/18/24
|
4/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
49.6
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
102
|
-
|
152
|
273
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
0.3849
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
-
|
31,714
|
27,203
|
100,411
|
-
|
28,000
|
104,167
|
-
|
ROE (net income / shareholders' equity)
|
-
|
21.2%
|
34.4%
|
25%
|
55.6%
|
26.2%
|
28.3%
|
49.6%
|
ROA (Net income/ Total Assets)
|
-
|
17.2%
|
27.6%
|
20.9%
|
-
|
20.8%
|
23.5%
|
41.1%
|
Assets
1 |
-
|
292.5
|
375.9
|
470.4
|
-
|
798.1
|
940
|
1,684
|
Book Value Per Share
3 |
-
|
2,614
|
3,506
|
4,008
|
-
|
7,194
|
8,819
|
17,733
|
Cash Flow per Share
|
-
|
-
|
529.0
|
1,115
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
5.77
|
25.1
|
9.09
|
-
|
28
|
17.3
|
11
|
Capex / Sales
|
-
|
2.24%
|
6.72%
|
2.78%
|
-
|
4.78%
|
2.74%
|
0.69%
|
Announcement Date
|
3/13/20
|
2/8/21
|
1/19/22
|
2/7/23
|
1/18/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
140,800
KRW Average target price
109,000
KRW Spread / Average Target -22.59% Consensus |
1st Jan change
|
Capi.
|
---|
| +128.20% | 9.95B | | +27.94% | 172B | | +45.68% | 34.72B | | +29.63% | 32.51B | | -13.60% | 28.98B | | +27.31% | 22.98B | | -11.00% | 11.73B | | -2.93% | 10.46B | | +38.17% | 6.42B | | -25.02% | 4.72B |
Semiconductor Machinery Manufacturing
|