End-of-day quote
Korea S.E.
06:00:00 2024-05-20 pm EDT
|
5-day change
|
1st Jan Change
|
9,820
KRW
|
-0.91%
|
|
-1.31%
|
-4.01%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,199,881
|
5,130,183
|
5,924,586
|
4,749,603
|
4,397,144
|
4,259,599
|
-
|
-
|
Enterprise Value (EV)
2 |
10,890
|
10,085
|
11,149
|
10,956
|
10,119
|
10,051
|
9,765
|
9,702
|
P/E ratio
|
14.1
x
|
10.7
x
|
8.28
x
|
7.16
x
|
7.06
x
|
7
x
|
6.47
x
|
6.42
x
|
Yield
|
2.82%
|
3.83%
|
2.57%
|
3.62%
|
6.35%
|
6.56%
|
6.72%
|
6.84%
|
Capitalization / Revenue
|
0.49
x
|
0.38
x
|
0.43
x
|
0.34
x
|
0.31
x
|
0.29
x
|
0.29
x
|
0.28
x
|
EV / Revenue
|
0.86
x
|
0.75
x
|
0.8
x
|
0.79
x
|
0.7
x
|
0.69
x
|
0.66
x
|
0.63
x
|
EV / EBITDA
|
3.95
x
|
3.1
x
|
3.26
x
|
3.1
x
|
2.84
x
|
2.81
x
|
2.63
x
|
2.68
x
|
EV / FCF
|
-147
x
|
-65.1
x
|
9.67
x
|
9.01
x
|
23
x
|
10.5
x
|
7.78
x
|
5.83
x
|
FCF Yield
|
-0.68%
|
-1.54%
|
10.3%
|
11.1%
|
4.34%
|
9.52%
|
12.8%
|
17.2%
|
Price to Book
|
0.88
x
|
0.7
x
|
0.77
x
|
0.58
x
|
0.52
x
|
0.49
x
|
0.47
x
|
0.46
x
|
Nbr of stocks (in thousands)
|
436,611
|
436,611
|
435,631
|
429,828
|
429,828
|
429,828
|
-
|
-
|
Reference price
3 |
14,200
|
11,750
|
13,600
|
11,050
|
10,230
|
9,910
|
9,910
|
9,910
|
Announcement Date
|
2/7/20
|
2/3/21
|
1/28/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
12,638
|
13,418
|
13,851
|
13,906
|
14,373
|
14,599
|
14,904
|
15,290
|
EBITDA
1 |
2,754
|
3,257
|
3,420
|
3,532
|
3,569
|
3,571
|
3,711
|
3,620
|
EBIT
1 |
681.3
|
886.2
|
979
|
1,081
|
998
|
981.2
|
1,038
|
1,057
|
Operating Margin
|
5.39%
|
6.6%
|
7.07%
|
7.78%
|
6.94%
|
6.72%
|
6.96%
|
6.91%
|
Earnings before Tax (EBT)
1 |
569
|
373.3
|
905.2
|
856.8
|
770.9
|
768.7
|
854.9
|
860.1
|
Net income
1 |
438.9
|
466.8
|
712.3
|
663.1
|
622.8
|
613.6
|
666
|
674.3
|
Net margin
|
3.47%
|
3.48%
|
5.14%
|
4.77%
|
4.33%
|
4.2%
|
4.47%
|
4.41%
|
EPS
2 |
1,005
|
1,095
|
1,642
|
1,543
|
1,449
|
1,416
|
1,531
|
1,543
|
Free Cash Flow
3 |
-73,914
|
-154,892
|
1,153,301
|
1,216,622
|
439,291
|
956,789
|
1,254,617
|
1,665,333
|
FCF margin
|
-584.84%
|
-1,154.39%
|
8,326.42%
|
8,748.9%
|
3,056.45%
|
6,553.71%
|
8,417.73%
|
10,891.9%
|
FCF Conversion (EBITDA)
|
-
|
-
|
33,720.28%
|
34,441.4%
|
12,307.48%
|
26,790.78%
|
33,807.93%
|
46,009.79%
|
FCF Conversion (Net income)
|
-
|
-
|
161,904.3%
|
183,474.89%
|
70,534.84%
|
155,921.38%
|
188,369.93%
|
246,966.06%
|
Dividend per Share
2 |
400.0
|
450.0
|
350.0
|
400.0
|
650.0
|
650.4
|
666.0
|
677.6
|
Announcement Date
|
2/7/20
|
2/3/21
|
1/28/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Net sales
1 |
3,477
|
3,611
|
3,410
|
3,384
|
3,501
|
3,611
|
3,541
|
3,429
|
3,581
|
3,821
|
3,577
|
3,546
|
3,642
|
3,839
|
3,694
|
EBITDA
1 |
-
|
-
|
871.6
|
-
|
-
|
908.1
|
879.6
|
916.8
|
898.6
|
874.2
|
887.3
|
856
|
887
|
867.5
|
874
|
EBIT
1 |
276.7
|
158.2
|
261.2
|
248.4
|
285.1
|
286.6
|
260.2
|
288
|
254.3
|
195.5
|
220.9
|
262.9
|
257.8
|
227.8
|
254
|
Operating Margin
|
7.96%
|
4.38%
|
7.66%
|
7.34%
|
8.14%
|
7.94%
|
7.35%
|
8.4%
|
7.1%
|
5.12%
|
6.18%
|
7.41%
|
7.08%
|
5.93%
|
6.88%
|
Earnings before Tax (EBT)
1 |
266.1
|
124.3
|
229.1
|
214
|
222.7
|
191
|
211
|
247.1
|
194
|
118.8
|
165.8
|
201.1
|
193.8
|
159.6
|
-
|
Net income
1 |
210.4
|
97.51
|
169.9
|
161.9
|
167.2
|
164.1
|
151.8
|
213.1
|
157
|
100.9
|
131.1
|
165.3
|
152.9
|
125.8
|
179
|
Net margin
|
6.05%
|
2.7%
|
4.98%
|
4.78%
|
4.78%
|
4.54%
|
4.29%
|
6.21%
|
4.38%
|
2.64%
|
3.67%
|
4.66%
|
4.2%
|
3.28%
|
4.85%
|
EPS
2 |
488.0
|
212.0
|
396.0
|
377.0
|
389.0
|
-
|
353.0
|
495.0
|
366.0
|
-
|
305.0
|
391.5
|
348.2
|
218.0
|
360.0
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/5/21
|
1/28/22
|
5/13/22
|
8/5/22
|
11/4/22
|
2/8/23
|
5/11/23
|
8/7/23
|
11/6/23
|
2/7/24
|
5/9/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,690
|
4,954
|
5,225
|
6,206
|
5,722
|
5,791
|
5,505
|
5,443
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.703
x
|
1.521
x
|
1.528
x
|
1.757
x
|
1.603
x
|
1.622
x
|
1.484
x
|
1.504
x
|
Free Cash Flow
2 |
-73,914
|
-154,892
|
1,153,301
|
1,216,622
|
439,291
|
956,789
|
1,254,617
|
1,665,333
|
ROE (net income / shareholders' equity)
|
6.3%
|
6.37%
|
9.28%
|
8.37%
|
7.58%
|
7.03%
|
7.35%
|
7.16%
|
ROA (Net income/ Total Assets)
|
2.75%
|
2.63%
|
3.78%
|
3.39%
|
3.16%
|
3.03%
|
3.3%
|
3.34%
|
Assets
1 |
15,942
|
17,717
|
18,860
|
19,574
|
19,712
|
20,219
|
20,190
|
20,162
|
Book Value Per Share
3 |
16,218
|
16,891
|
17,683
|
18,996
|
19,711
|
20,100
|
21,214
|
21,664
|
Cash Flow per Share
3 |
-
|
5,837
|
7,846
|
8,154
|
6,921
|
7,622
|
8,004
|
7,779
|
Capex
1 |
2,327
|
2,703
|
2,346
|
2,288
|
2,536
|
2,355
|
2,294
|
2,322
|
Capex / Sales
|
18.41%
|
20.15%
|
16.93%
|
16.46%
|
17.64%
|
16.13%
|
15.39%
|
15.19%
|
Announcement Date
|
2/7/20
|
2/3/21
|
1/28/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
9,910
KRW Average target price
12,136
KRW Spread / Average Target +22.46% Consensus |