End-of-day quote
Korea S.E.
06:00:00 2024-05-07 pm EDT
|
5-day change
|
1st Jan Change
|
15,490
KRW
|
+1.37%
|
|
+0.91%
|
-3.19%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,001,074
|
4,764,366
|
4,875,873
|
4,703,545
|
3,243,824
|
3,140,427
|
-
|
-
|
Enterprise Value (EV)
2 |
4,242
|
3,688
|
3,309
|
5,660
|
2,321
|
1,762
|
1,900
|
1,669
|
P/E ratio
|
17.9
x
|
-17.3
x
|
-463
x
|
40.7
x
|
9.52
x
|
11.7
x
|
11
x
|
11.1
x
|
Yield
|
3.04%
|
3.83%
|
-
|
-
|
5.81%
|
6.21%
|
5.51%
|
5.83%
|
Capitalization / Revenue
|
3.95
x
|
9.96
x
|
6.18
x
|
3.7
x
|
2.34
x
|
2.16
x
|
2.13
x
|
2.03
x
|
EV / Revenue
|
2.79
x
|
7.71
x
|
4.2
x
|
4.45
x
|
1.67
x
|
1.21
x
|
1.29
x
|
1.08
x
|
EV / EBITDA
|
7.4
x
|
-10.4
x
|
124
x
|
19.1
x
|
6.4
x
|
4.83
x
|
4.98
x
|
4.18
x
|
EV / FCF
|
12.9
x
|
-5.16
x
|
19.7
x
|
14.5
x
|
8.69
x
|
6.27
x
|
7.77
x
|
6.91
x
|
FCF Yield
|
7.74%
|
-19.4%
|
5.08%
|
6.9%
|
11.5%
|
16%
|
12.9%
|
14.5%
|
Price to Book
|
1.61
x
|
1.47
x
|
1.5
x
|
1.38
x
|
0.88
x
|
0.88
x
|
0.85
x
|
0.8
x
|
Nbr of stocks (in thousands)
|
202,739
|
202,739
|
202,739
|
202,739
|
202,739
|
202,739
|
-
|
-
|
Reference price
3 |
29,600
|
23,500
|
24,050
|
23,200
|
16,000
|
15,490
|
15,490
|
15,490
|
Announcement Date
|
2/11/20
|
2/15/21
|
2/10/22
|
2/9/23
|
2/7/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,520
|
478.6
|
788.4
|
1,271
|
1,389
|
1,456
|
1,472
|
1,548
|
EBITDA
1 |
573.5
|
-354.3
|
26.68
|
295.8
|
362.7
|
364.4
|
381.3
|
399.3
|
EBIT
1 |
502.2
|
-431.6
|
-52.7
|
217.6
|
285.6
|
302.1
|
320.9
|
329.8
|
Operating Margin
|
33.04%
|
-90.18%
|
-6.68%
|
17.12%
|
20.57%
|
20.75%
|
21.8%
|
21.3%
|
Earnings before Tax (EBT)
1 |
491.5
|
-404.5
|
-14.16
|
167.9
|
461.3
|
371.8
|
397.8
|
393
|
Net income
1 |
335.1
|
-275.9
|
-10.57
|
115.6
|
345.1
|
279.2
|
295.4
|
295.4
|
Net margin
|
22.04%
|
-57.64%
|
-1.34%
|
9.1%
|
24.86%
|
19.17%
|
20.06%
|
19.08%
|
EPS
2 |
1,651
|
-1,361
|
-52.00
|
570.0
|
1,681
|
1,329
|
1,405
|
1,399
|
Free Cash Flow
3 |
328,312
|
-714,640
|
167,938
|
390,728
|
267,002
|
281,040
|
244,529
|
241,667
|
FCF margin
|
21,598.31%
|
-149,325.31%
|
21,300.21%
|
30,749.38%
|
19,228.73%
|
19,302.4%
|
16,608.12%
|
15,611.52%
|
FCF Conversion (EBITDA)
|
57,248.8%
|
-
|
629,376.17%
|
132,109.37%
|
73,605.34%
|
77,116.51%
|
64,123.72%
|
60,524.74%
|
FCF Conversion (Net income)
|
97,983.87%
|
-
|
-
|
337,950.41%
|
77,358.76%
|
100,665.32%
|
82,777.88%
|
81,821.46%
|
Dividend per Share
2 |
900.0
|
900.0
|
-
|
-
|
930.0
|
962.5
|
853.8
|
903.3
|
Announcement Date
|
2/11/20
|
2/15/21
|
2/10/22
|
2/9/23
|
2/7/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2020 S1
|
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 |
270.6
|
245.2
|
242.1
|
226.9
|
311.5
|
397.6
|
334.7
|
358.1
|
331.1
|
374
|
325.3
|
368.4
|
333.5
|
381.3
|
343.5
|
355.5
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
122.3
|
113.5
|
-
|
83.82
|
97.28
|
114.3
|
77.11
|
-
|
EBIT
1 |
-290.6
|
24.27
|
-20.05
|
10.53
|
69.95
|
118.7
|
18.37
|
69.69
|
82.04
|
91.78
|
42.05
|
75.87
|
71.42
|
90.75
|
60.01
|
66.55
|
Operating Margin
|
-107.37%
|
9.9%
|
-8.28%
|
4.64%
|
22.45%
|
29.86%
|
5.49%
|
19.46%
|
24.78%
|
24.54%
|
12.93%
|
20.6%
|
21.41%
|
23.8%
|
17.47%
|
18.72%
|
Earnings before Tax (EBT)
1 |
-
|
28.35
|
-15.17
|
-7.236
|
49.19
|
99.8
|
26.1
|
136.8
|
121.2
|
97.78
|
105.5
|
122.7
|
80.66
|
107.5
|
68.68
|
-
|
Net income
1 |
-
|
20.42
|
-11
|
-5.845
|
37.55
|
74.7
|
9.218
|
101.5
|
89.48
|
73.76
|
77.99
|
92.91
|
59.76
|
76.28
|
64.02
|
61.06
|
Net margin
|
-
|
8.32%
|
-4.54%
|
-2.58%
|
12.05%
|
18.79%
|
2.75%
|
28.35%
|
27.02%
|
19.72%
|
23.97%
|
25.22%
|
17.92%
|
20%
|
18.63%
|
17.17%
|
EPS
2 |
-
|
101.0
|
-54.00
|
-
|
185.0
|
368.0
|
45.00
|
-
|
451.0
|
366.0
|
363.0
|
314.6
|
292.9
|
436.8
|
302.8
|
301.2
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
930.0
|
-
|
-
|
-
|
798.9
|
-
|
Announcement Date
|
8/11/20
|
11/9/21
|
2/10/22
|
5/11/22
|
8/12/22
|
11/10/22
|
2/9/23
|
5/10/23
|
8/7/23
|
11/8/23
|
2/7/24
|
5/8/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
956
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,759
|
1,077
|
1,567
|
-
|
923
|
1,318
|
1,203
|
1,363
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
3.233
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
328,312
|
-714,640
|
167,938
|
390,728
|
267,002
|
349,180
|
262,179
|
251,940
|
ROE (net income / shareholders' equity)
|
9.16%
|
-7.92%
|
-0.33%
|
3.47%
|
9.61%
|
7.56%
|
7.68%
|
7.63%
|
ROA (Net income/ Total Assets)
|
7.72%
|
-6.83%
|
-0.28%
|
2.89%
|
7.91%
|
5.89%
|
5.93%
|
6.72%
|
Assets
1 |
4,340
|
4,040
|
3,734
|
3,998
|
4,362
|
4,810
|
4,998
|
4,644
|
Book Value Per Share
3 |
18,337
|
16,016
|
16,044
|
16,846
|
18,141
|
17,633
|
18,321
|
19,200
|
Cash Flow per Share
3 |
2,012
|
-3,234
|
1,040
|
2,072
|
1,666
|
1,656
|
1,513
|
1,376
|
Capex
1 |
79.6
|
26.4
|
16.4
|
29.4
|
70.8
|
79.1
|
84.2
|
92.4
|
Capex / Sales
|
5.23%
|
5.52%
|
2.08%
|
2.32%
|
5.1%
|
5.48%
|
5.73%
|
5.98%
|
Announcement Date
|
2/11/20
|
2/15/21
|
2/10/22
|
2/9/23
|
2/7/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
15,490
KRW Average target price
19,417
KRW Spread / Average Target +25.35% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.19% | 2.3B | | -4.96% | 34.85B | | -10.38% | 12.56B | | +5.09% | 10.64B | | -12.50% | 7.79B | | +19.03% | 2.6B | | +5.08% | 2.06B | | 0.00% | 1.53B | | +14.20% | 1.43B | | -0.55% | 1.29B |
Casinos
|