End-of-day quote
Korea S.E.
06:00:00 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
56,600
KRW
|
+0.18%
|
|
+11.42%
|
+5.79%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,096,559
|
1,803,610
|
1,598,223
|
707,153
|
888,117
|
884,928
|
-
|
-
|
Enterprise Value (EV)
2 |
923.9
|
1,537
|
1,429
|
705.5
|
888.1
|
891.8
|
816.4
|
884.9
|
P/E ratio
|
25.7
x
|
27.7
x
|
30.8
x
|
-10.1
x
|
-14
x
|
29.2
x
|
23.1
x
|
23.8
x
|
Yield
|
1.93%
|
0.96%
|
1.67%
|
1.79%
|
-
|
2.72%
|
3.52%
|
2.98%
|
Capitalization / Revenue
|
0.65
x
|
0.87
x
|
0.72
x
|
0.35
x
|
0.45
x
|
0.44
x
|
0.42
x
|
0.44
x
|
EV / Revenue
|
0.54
x
|
0.74
x
|
0.64
x
|
0.35
x
|
0.45
x
|
0.44
x
|
0.39
x
|
0.44
x
|
EV / EBITDA
|
7.97
x
|
9.76
x
|
10.2
x
|
13.5
x
|
11.4
x
|
8.16
x
|
6.86
x
|
5.53
x
|
EV / FCF
|
15.2
x
|
8.68
x
|
1,016
x
|
-15.4
x
|
-
|
14.3
x
|
12.8
x
|
-
|
FCF Yield
|
6.6%
|
11.5%
|
0.1%
|
-6.5%
|
-
|
7.01%
|
7.83%
|
-
|
Price to Book
|
1.85
x
|
2.97
x
|
2.55
x
|
1.62
x
|
-
|
2.41
x
|
2.36
x
|
2.58
x
|
Nbr of stocks (in thousands)
|
17,630
|
17,259
|
17,259
|
15,855
|
16,600
|
16,479
|
-
|
-
|
Reference price
3 |
62,200
|
104,500
|
92,600
|
44,600
|
53,500
|
53,700
|
53,700
|
53,700
|
Announcement Date
|
2/7/20
|
2/5/21
|
2/8/22
|
2/9/23
|
2/2/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,698
|
2,067
|
2,231
|
2,000
|
1,967
|
2,018
|
2,105
|
2,000
|
EBITDA
1 |
115.9
|
157.5
|
140.2
|
52.16
|
78.14
|
109.2
|
119
|
160
|
EBIT
1 |
55.77
|
92.97
|
68.05
|
-21.7
|
1.947
|
41.29
|
59.35
|
82
|
Operating Margin
|
3.28%
|
4.5%
|
3.05%
|
-1.09%
|
0.1%
|
2.05%
|
2.82%
|
4.1%
|
Earnings before Tax (EBT)
1 |
74.46
|
95.49
|
81.96
|
-83.42
|
-49.4
|
41.42
|
61.81
|
71
|
Net income
1 |
42.72
|
65.07
|
51.46
|
-71.16
|
-62.16
|
29.68
|
45.97
|
53
|
Net margin
|
2.52%
|
3.15%
|
2.31%
|
-3.56%
|
-3.16%
|
1.47%
|
2.18%
|
2.65%
|
EPS
2 |
2,423
|
3,766
|
3,004
|
-4,412
|
-3,810
|
1,837
|
2,325
|
2,261
|
Free Cash Flow
3 |
60,946
|
177,139
|
1,407
|
-45,842
|
-
|
62,481
|
63,966
|
-
|
FCF margin
|
3,588.49%
|
8,568.32%
|
63.07%
|
-2,291.99%
|
-
|
3,096.22%
|
3,038.87%
|
-
|
FCF Conversion (EBITDA)
|
52,604.51%
|
112,486.72%
|
1,003.85%
|
-
|
-
|
57,191.82%
|
53,756.98%
|
-
|
FCF Conversion (Net income)
|
142,652.07%
|
272,214.05%
|
2,735.25%
|
-
|
-
|
210,544.53%
|
139,158.3%
|
-
|
Dividend per Share
2 |
1,200
|
1,000
|
1,550
|
800.0
|
-
|
1,460
|
1,889
|
1,600
|
Announcement Date
|
2/7/20
|
2/5/21
|
2/8/22
|
2/9/23
|
2/2/24
|
-
|
-
|
-
|
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 |
535.8
|
573.9
|
526
|
500.2
|
477.3
|
496.9
|
469.3
|
514.8
|
480.9
|
502
|
474.7
|
512.3
|
478
|
497.6
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
22.61
|
-7.459
|
10.01
|
2.158
|
-13.59
|
-20.28
|
-15.74
|
1.226
|
4.913
|
11.54
|
4.175
|
9.075
|
7.45
|
12.42
|
Operating Margin
|
4.22%
|
-1.3%
|
1.9%
|
0.43%
|
-2.85%
|
-4.08%
|
-3.35%
|
0.24%
|
1.02%
|
2.3%
|
0.88%
|
1.77%
|
1.56%
|
2.5%
|
Earnings before Tax (EBT)
1 |
23.25
|
-0.2987
|
22.84
|
5.269
|
-13.65
|
-97.87
|
-14.33
|
-4.78
|
-13.52
|
-16.78
|
2
|
4
|
3
|
9
|
Net income
1 |
15.87
|
-8.262
|
17.52
|
0.9677
|
-8.049
|
-81.6
|
-14.22
|
-0.419
|
-13.07
|
-34.08
|
2
|
3
|
2
|
7
|
Net margin
|
2.96%
|
-1.44%
|
3.33%
|
0.19%
|
-1.69%
|
-16.42%
|
-3.03%
|
-0.08%
|
-2.72%
|
-6.79%
|
0.42%
|
0.59%
|
0.42%
|
1.41%
|
EPS
|
926.0
|
-480.0
|
1,041
|
59.00
|
-512.0
|
-5,052
|
-923.0
|
-25.00
|
-793.0
|
-2,083
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/22/21
|
2/8/22
|
4/29/22
|
8/5/22
|
10/28/22
|
2/9/23
|
5/4/23
|
8/4/23
|
11/3/23
|
2/2/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
6.85
|
-
|
-
|
Net Cash position
1 |
173
|
266
|
169
|
1.64
|
-
|
-
|
68.5
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
0.0627
x
|
-
|
-
|
Free Cash Flow
2 |
60,946
|
177,139
|
1,407
|
-45,842
|
-
|
62,481
|
63,966
|
-
|
ROE (net income / shareholders' equity)
|
7.38%
|
11.2%
|
8.4%
|
-13.4%
|
-
|
8.45%
|
11.6%
|
15.9%
|
ROA (Net income/ Total Assets)
|
4.06%
|
5.56%
|
4.18%
|
-6.08%
|
-
|
2.91%
|
4.14%
|
5.1%
|
Assets
1 |
1,052
|
1,170
|
1,231
|
1,170
|
-
|
1,020
|
1,110
|
1,039
|
Book Value Per Share
3 |
33,659
|
35,223
|
36,269
|
27,552
|
-
|
22,269
|
22,798
|
20,836
|
Cash Flow per Share
3 |
4,506
|
11,179
|
1,771
|
-1,316
|
-
|
5,440
|
5,946
|
7,140
|
Capex
1 |
18.5
|
16
|
28.9
|
24.6
|
-
|
25.4
|
33.4
|
28
|
Capex / Sales
|
1.09%
|
0.77%
|
1.3%
|
1.23%
|
-
|
1.26%
|
1.59%
|
1.4%
|
Announcement Date
|
2/7/20
|
2/5/21
|
2/8/22
|
2/9/23
|
2/2/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
53,700
KRW Average target price
58,423
KRW Spread / Average Target +8.80% Consensus |
1st Jan change
|
Capi.
|
---|
| +5.79% | 674M | | -1.08% | 8.68B | | -4.60% | 3.78B | | +7.40% | 2.27B | | +13.28% | 1.91B | | -10.67% | 1.39B | | +36.74% | 1.2B | | -26.54% | 1.18B | | +10.11% | 980M | | -1.44% | 830M |
Furniture
|