End-of-day quote
Korea S.E.
06:00:00 2024-05-19 pm EDT
|
5-day change
|
1st Jan Change
|
13,630
KRW
|
0.00%
|
|
+0.37%
|
-7.09%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
216,440
|
262,898
|
157,819
|
183,353
|
168,430
|
-
|
-
|
Enterprise Value (EV)
2 |
216.4
|
18.32
|
-14.33
|
3.118
|
-85.07
|
-118.6
|
-156.1
|
P/E ratio
|
10.8
x
|
11.7
x
|
5
x
|
7.68
x
|
6.74
x
|
6.22
x
|
5.47
x
|
Yield
|
-
|
1.94%
|
3.49%
|
2.45%
|
2.65%
|
4.85%
|
5.73%
|
Capitalization / Revenue
|
-
|
1.19
x
|
0.6
x
|
0.64
x
|
0.53
x
|
0.47
x
|
0.42
x
|
EV / Revenue
|
-
|
0.08
x
|
-0.05
x
|
0.01
x
|
-0.27
x
|
-0.33
x
|
-0.39
x
|
EV / EBITDA
|
-
|
0.37
x
|
-0.4
x
|
0.06
x
|
-1.56
x
|
-2.08
x
|
-2.46
x
|
EV / FCF
|
-
|
0.22
x
|
-0.63
x
|
0.05
x
|
-5.75
x
|
-3.1
x
|
-3.69
x
|
FCF Yield
|
-
|
447%
|
-159%
|
1,939%
|
-17.4%
|
-32.3%
|
-27.1%
|
Price to Book
|
-
|
1.96
x
|
1.14
x
|
1.15
x
|
1.08
x
|
0.94
x
|
0.82
x
|
Nbr of stocks (in thousands)
|
12,160
|
13,080
|
13,097
|
12,498
|
12,375
|
-
|
-
|
Reference price
3 |
17,800
|
20,100
|
12,050
|
14,670
|
13,610
|
13,610
|
13,610
|
Announcement Date
|
3/23/21
|
2/22/22
|
3/15/23
|
3/20/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
221
|
263
|
288.5
|
316.1
|
357.8
|
398.9
|
EBITDA
1 |
-
|
49.53
|
35.75
|
53.73
|
54.5
|
57.1
|
63.5
|
EBIT
1 |
-
|
37.48
|
35.74
|
37.26
|
42.1
|
47.7
|
54.5
|
Operating Margin
|
-
|
16.95%
|
13.59%
|
12.92%
|
13.32%
|
13.33%
|
13.66%
|
Earnings before Tax (EBT)
1 |
-
|
41.98
|
37.83
|
40.45
|
44.9
|
49.8
|
56.4
|
Net income
1 |
20.33
|
21.09
|
29.45
|
22.56
|
26.8
|
29
|
33
|
Net margin
|
-
|
9.54%
|
11.2%
|
7.82%
|
8.48%
|
8.11%
|
8.27%
|
EPS
2 |
1,648
|
1,721
|
2,409
|
1,910
|
2,020
|
2,189
|
2,486
|
Free Cash Flow
3 |
-
|
81,895
|
22,762
|
60,470
|
14,800
|
38,300
|
42,300
|
FCF margin
|
-
|
37,049.57%
|
8,655.71%
|
20,960.77%
|
4,682.06%
|
10,704.3%
|
10,604.16%
|
FCF Conversion (EBITDA)
|
-
|
165,331.56%
|
63,666.96%
|
112,542.97%
|
27,155.96%
|
67,075.31%
|
66,614.17%
|
FCF Conversion (Net income)
|
-
|
388,256.97%
|
77,290.59%
|
268,000.39%
|
55,223.88%
|
132,068.97%
|
128,181.82%
|
Dividend per Share
2 |
-
|
390.0
|
420.0
|
360.0
|
360.0
|
660.0
|
780.0
|
Announcement Date
|
3/23/21
|
2/22/22
|
3/15/23
|
3/20/24
|
-
|
-
|
-
|
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 |
58.96
|
59.52
|
61.7
|
65.74
|
66.72
|
68.82
|
69.62
|
71.79
|
73.83
|
73.24
|
73.82
|
77.6
|
82
|
82.7
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
11.55
|
7.282
|
6.212
|
6.204
|
12.04
|
11.28
|
10.16
|
9.516
|
10.33
|
7.257
|
9.837
|
10.4
|
12.6
|
9.3
|
Operating Margin
|
19.59%
|
12.23%
|
10.07%
|
9.44%
|
18.05%
|
16.39%
|
14.6%
|
13.25%
|
13.99%
|
9.91%
|
13.33%
|
13.4%
|
15.37%
|
11.25%
|
Earnings before Tax (EBT)
1 |
13.38
|
8.734
|
7.277
|
5.879
|
12.74
|
11.93
|
11.21
|
10.58
|
11.47
|
7.185
|
10.62
|
11
|
13.4
|
9.8
|
Net income
1 |
6.726
|
5.738
|
6.561
|
6.605
|
7.555
|
8.728
|
4.696
|
6.392
|
6.144
|
5.33
|
6.135
|
6.5
|
8.3
|
6.1
|
Net margin
|
11.41%
|
9.64%
|
10.63%
|
10.05%
|
11.32%
|
12.68%
|
6.74%
|
8.9%
|
8.32%
|
7.28%
|
8.31%
|
8.38%
|
10.12%
|
7.38%
|
EPS
|
-
|
507.0
|
-
|
539.0
|
-
|
-
|
386.0
|
-
|
-
|
-
|
-
|
1,973
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/15/21
|
2/22/22
|
5/13/22
|
8/12/22
|
11/14/22
|
3/15/23
|
5/9/23
|
8/9/23
|
11/8/23
|
3/20/24
|
5/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
245
|
172
|
180
|
254
|
287
|
325
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
-
|
81,895
|
22,762
|
60,470
|
14,800
|
38,300
|
42,300
|
ROE (net income / shareholders' equity)
|
-
|
12.6%
|
21.3%
|
14.6%
|
16%
|
16.2%
|
16.1%
|
ROA (Net income/ Total Assets)
|
-
|
7.96%
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
265
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
3 |
-
|
10,272
|
10,564
|
12,707
|
12,597
|
14,426
|
16,552
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
1.53
|
3.28
|
0.92
|
4
|
4.4
|
-
|
Capex / Sales
|
-
|
0.69%
|
1.25%
|
0.32%
|
1.27%
|
1.23%
|
-
|
Announcement Date
|
3/23/21
|
2/22/22
|
3/15/23
|
3/20/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
13,630
KRW Average target price
19,000
KRW Spread / Average Target +39.40% Consensus |