End-of-day quote
Korea S.E.
06:00:00 2024-05-19 pm EDT
|
5-day change
|
1st Jan Change
|
14,180
KRW
|
+2.01%
|
|
+1.87%
|
+19.56%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,810,452
|
6,529,793
|
7,666,296
|
7,830,722
|
9,457,471
|
11,307,499
|
-
|
-
|
Enterprise Value (EV)
1 |
6,810,452
|
6,529,793
|
7,666,296
|
7,830,722
|
9,457,471
|
11,307,499
|
11,307,499
|
11,307,499
|
P/E ratio
|
5.26
x
|
4.47
x
|
3.58
x
|
2.96
x
|
3.75
x
|
4.09
x
|
3.95
x
|
3.76
x
|
Yield
|
5.68%
|
5.33%
|
7.57%
|
9.78%
|
8.3%
|
7.41%
|
7.95%
|
8.55%
|
Capitalization / Revenue
|
1.06
x
|
1.05
x
|
1.14
x
|
0.96
x
|
1.1
x
|
1.32
x
|
1.28
x
|
1.24
x
|
EV / Revenue
|
1.06
x
|
1.05
x
|
1.14
x
|
0.96
x
|
1.1
x
|
1.32
x
|
1.28
x
|
1.24
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.3
x
|
0.24
x
|
0.28
x
|
0.27
x
|
0.33
x
|
0.36
x
|
0.34
x
|
0.32
x
|
Nbr of stocks (in thousands)
|
577,157
|
738,664
|
744,301
|
797,426
|
797,426
|
797,426
|
-
|
-
|
Reference price
2 |
11,800
|
8,840
|
10,300
|
9,820
|
11,860
|
14,180
|
14,180
|
14,180
|
Announcement Date
|
2/10/20
|
2/5/21
|
2/8/22
|
2/7/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,420
|
6,230
|
6,726
|
8,187
|
8,575
|
8,556
|
8,829
|
9,097
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,758
|
3,800
|
4,127
|
3,796
|
5,890
|
5,759
|
6,012
|
6,215
|
Operating Margin
|
58.53%
|
60.99%
|
61.36%
|
46.37%
|
68.68%
|
67.3%
|
68.1%
|
68.31%
|
Earnings before Tax (EBT)
1 |
2,258
|
2,087
|
3,318
|
3,762
|
3,493
|
3,782
|
3,927
|
4,097
|
Net income
1 |
1,628
|
1,536
|
2,412
|
2,796
|
2,670
|
2,811
|
2,894
|
3,047
|
Net margin
|
25.35%
|
24.65%
|
35.87%
|
34.16%
|
31.13%
|
32.85%
|
32.78%
|
33.5%
|
EPS
2 |
2,242
|
1,977
|
2,877
|
3,320
|
3,162
|
3,469
|
3,588
|
3,772
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
670.0
|
471.0
|
780.0
|
960.0
|
984.0
|
1,051
|
1,128
|
1,212
|
Announcement Date
|
2/10/20
|
2/5/21
|
2/8/22
|
2/7/23
|
2/7/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Net sales
1 |
1,708
|
1,725
|
1,794
|
1,947
|
2,119
|
2,326
|
2,474
|
2,097
|
2,032
|
2,220
|
2,075
|
2,159
|
2,181
|
2,046
|
2,151
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
815.9
|
1,069
|
1,134
|
1,242
|
1,091
|
329.4
|
915.6
|
848.6
|
1,420
|
1,544
|
1,378
|
1,407
|
1,530
|
1,408
|
-
|
Operating Margin
|
47.76%
|
61.97%
|
63.17%
|
63.79%
|
51.5%
|
14.16%
|
37.01%
|
40.47%
|
69.88%
|
69.55%
|
66.42%
|
65.16%
|
70.14%
|
68.82%
|
-
|
Earnings before Tax (EBT)
1 |
838.1
|
823.1
|
867.3
|
752.4
|
1,089
|
1,054
|
937.1
|
900.3
|
988.7
|
667
|
1,027
|
899.3
|
1,031
|
663.1
|
971.5
|
Net income
1 |
607.9
|
596.2
|
658.1
|
565
|
793.4
|
779.9
|
720.1
|
664
|
728.6
|
557
|
780.8
|
662.1
|
743.9
|
526.1
|
701
|
Net margin
|
35.58%
|
34.57%
|
36.68%
|
29.02%
|
37.44%
|
33.53%
|
29.11%
|
31.66%
|
35.85%
|
25.09%
|
37.63%
|
30.66%
|
34.1%
|
25.71%
|
32.58%
|
EPS
2 |
723.0
|
708.0
|
787.0
|
671.0
|
958.0
|
905.0
|
860.0
|
832.7
|
867.0
|
602.3
|
862.0
|
780.3
|
852.4
|
578.9
|
879.0
|
Dividend per Share
2 |
-
|
780.0
|
-
|
-
|
-
|
960.0
|
-
|
-
|
-
|
984.0
|
-
|
-
|
-
|
950.0
|
-
|
Announcement Date
|
10/26/21
|
2/8/22
|
4/25/22
|
7/22/22
|
10/26/22
|
2/7/23
|
4/27/23
|
7/25/23
|
10/27/23
|
2/7/24
|
4/29/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
7.42%
|
6.46%
|
9.21%
|
9.87%
|
9.2%
|
9.18%
|
8.93%
|
8.96%
|
ROA (Net income/ Total Assets)
|
0.54%
|
0.46%
|
0.64%
|
0.67%
|
0.62%
|
0.6%
|
0.6%
|
0.6%
|
Assets
1 |
303,816
|
337,183
|
376,953
|
418,445
|
431,585
|
465,546
|
479,111
|
505,936
|
Book Value Per Share
2 |
39,281
|
37,454
|
36,888
|
36,302
|
36,485
|
39,571
|
42,084
|
44,068
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/10/20
|
2/5/21
|
2/8/22
|
2/7/23
|
2/7/24
|
-
|
-
|
-
|
Last Close Price
14,180
KRW Average target price
15,333
KRW Spread / Average Target +8.13% Consensus |
1st Jan change
|
Capi.
|
---|
| +19.56% | 8.31B | | +27.24% | 208B | | +0.80% | 73.02B | | +9.22% | 56.52B | | +10.18% | 51.29B | | +36.14% | 46.89B | | +4.35% | 35.78B | | -17.12% | 34.76B | | -96.60% | 32.24B | | +9.48% | 25.83B |
Commercial Banks
|