End-of-day quote
Korea S.E.
06:00:00 2024-05-20 pm EDT
|
5-day change
|
1st Jan Change
|
62,100
KRW
|
-0.64%
|
|
+0.16%
|
+3.50%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,168,019
|
2,873,870
|
2,498,577
|
2,004,947
|
2,028,614
|
2,099,616
|
-
|
-
|
Enterprise Value (EV)
2 |
2,768
|
2,417
|
1,958
|
1,624
|
1,342
|
1,725
|
1,517
|
1,497
|
P/E ratio
|
21.6
x
|
20.2
x
|
19.4
x
|
13.3
x
|
10.7
x
|
12.7
x
|
11.5
x
|
10.5
x
|
Yield
|
2.67%
|
2.94%
|
3.38%
|
4.22%
|
4.5%
|
4.41%
|
4.61%
|
4.83%
|
Capitalization / Revenue
|
1.47
x
|
1.29
x
|
1.08
x
|
0.81
x
|
0.77
x
|
0.76
x
|
0.72
x
|
0.68
x
|
EV / Revenue
|
1.29
x
|
1.09
x
|
0.85
x
|
0.66
x
|
0.51
x
|
0.62
x
|
0.52
x
|
0.48
x
|
EV / EBITDA
|
7.71
x
|
6.53
x
|
5.61
x
|
4.33
x
|
3.47
x
|
4.45
x
|
4.05
x
|
3.83
x
|
EV / FCF
|
21.8
x
|
11.7
x
|
11
x
|
11.6
x
|
6.3
x
|
7.86
x
|
5.85
x
|
5.29
x
|
FCF Yield
|
4.59%
|
8.52%
|
9.07%
|
8.65%
|
15.9%
|
12.7%
|
17.1%
|
18.9%
|
Price to Book
|
2.39
x
|
2.08
x
|
1.73
x
|
1.32
x
|
1.27
x
|
1.36
x
|
1.29
x
|
1.23
x
|
Nbr of stocks (in thousands)
|
33,810
|
33,810
|
33,810
|
33,810
|
33,810
|
33,810
|
-
|
-
|
Reference price
3 |
93,700
|
85,000
|
73,900
|
59,300
|
60,000
|
62,100
|
62,100
|
62,100
|
Announcement Date
|
1/31/20
|
1/27/21
|
1/28/22
|
1/31/23
|
1/26/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,152
|
2,223
|
2,312
|
2,468
|
2,621
|
2,763
|
2,928
|
3,098
|
EBITDA
1 |
358.8
|
370.3
|
348.7
|
375.3
|
387.2
|
387.3
|
374.7
|
390.8
|
EBIT
1 |
196.8
|
204.5
|
179.7
|
204.1
|
212.6
|
219.6
|
239
|
256
|
Operating Margin
|
9.15%
|
9.2%
|
7.77%
|
8.27%
|
8.11%
|
7.95%
|
8.16%
|
8.26%
|
Earnings before Tax (EBT)
1 |
192.5
|
187.4
|
170.7
|
200.8
|
216.3
|
228.6
|
257.5
|
280.8
|
Net income
1 |
146.6
|
142.1
|
129
|
151
|
189.5
|
176.4
|
195.5
|
213.6
|
Net margin
|
6.82%
|
6.39%
|
5.58%
|
6.12%
|
7.23%
|
6.38%
|
6.67%
|
6.89%
|
EPS
2 |
4,337
|
4,203
|
3,815
|
4,467
|
5,604
|
4,891
|
5,402
|
5,935
|
Free Cash Flow
3 |
127,061
|
205,885
|
177,633
|
140,497
|
212,936
|
219,424
|
259,416
|
282,905
|
FCF margin
|
5,905.63%
|
9,260.16%
|
7,681.48%
|
5,692.85%
|
8,124.83%
|
7,941.36%
|
8,859.21%
|
9,131.84%
|
FCF Conversion (EBITDA)
|
35,409.69%
|
55,593%
|
50,937.34%
|
37,435.55%
|
54,999.57%
|
56,652.22%
|
69,226.84%
|
72,383.94%
|
FCF Conversion (Net income)
|
86,647.43%
|
144,896.5%
|
137,708.83%
|
93,024.89%
|
112,381.07%
|
124,405.14%
|
132,726.32%
|
132,474.84%
|
Dividend per Share
2 |
2,500
|
2,500
|
2,500
|
2,500
|
2,700
|
2,738
|
2,862
|
3,000
|
Announcement Date
|
1/31/20
|
1/27/21
|
1/28/22
|
1/31/23
|
1/26/24
|
-
|
-
|
-
|
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 |
573.8
|
595.7
|
590.5
|
625.5
|
621.9
|
630.1
|
632.6
|
648.7
|
645.4
|
694.1
|
662.8
|
684.5
|
684.3
|
730.3
|
EBITDA
|
93.68
|
53.99
|
-
|
95.94
|
55.49
|
80.92
|
-
|
98.05
|
97.29
|
86.05
|
-
|
95
|
96
|
88
|
EBIT
1 |
51.25
|
11.59
|
-
|
53.3
|
55.45
|
37.65
|
62.51
|
54.54
|
53.51
|
42.05
|
48.8
|
58.32
|
59.16
|
50.1
|
Operating Margin
|
8.93%
|
1.95%
|
-
|
8.52%
|
8.92%
|
5.98%
|
9.88%
|
8.41%
|
8.29%
|
6.06%
|
7.36%
|
8.52%
|
8.64%
|
6.86%
|
Earnings before Tax (EBT)
1 |
48.97
|
7.307
|
-
|
-
|
-
|
36.69
|
63.09
|
54.2
|
55.22
|
43.75
|
54.34
|
57.4
|
58.25
|
50.8
|
Net income
1 |
37.26
|
4.381
|
42.13
|
39.07
|
41.79
|
28.13
|
48.08
|
41.07
|
42.43
|
57.9
|
40.66
|
43.65
|
44.45
|
45.62
|
Net margin
|
6.49%
|
0.74%
|
7.14%
|
6.25%
|
6.72%
|
4.46%
|
7.6%
|
6.33%
|
6.57%
|
8.34%
|
6.13%
|
6.38%
|
6.5%
|
6.25%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/29/21
|
1/28/22
|
4/28/22
|
7/28/22
|
10/28/22
|
1/31/23
|
4/28/23
|
7/28/23
|
10/27/23
|
1/26/24
|
4/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
400
|
457
|
541
|
380
|
686
|
375
|
582
|
603
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
127,061
|
205,885
|
177,633
|
140,497
|
212,936
|
219,424
|
259,416
|
282,905
|
ROE (net income / shareholders' equity)
|
11.3%
|
10.5%
|
9.13%
|
10.2%
|
12.1%
|
10.9%
|
11.5%
|
12.2%
|
ROA (Net income/ Total Assets)
|
8.43%
|
7.68%
|
6.65%
|
7.46%
|
8.91%
|
7.98%
|
8.32%
|
8.57%
|
Assets
1 |
1,739
|
1,850
|
1,940
|
2,024
|
2,128
|
2,209
|
2,348
|
2,491
|
Book Value Per Share
3 |
39,266
|
40,940
|
42,676
|
45,045
|
47,260
|
45,673
|
48,225
|
50,587
|
Cash Flow per Share
3 |
8,277
|
10,247
|
9,858
|
8,206
|
10,895
|
11,078
|
9,869
|
11,406
|
Capex
1 |
153
|
141
|
156
|
137
|
155
|
162
|
154
|
165
|
Capex / Sales
|
7.1%
|
6.32%
|
6.73%
|
5.55%
|
5.93%
|
5.86%
|
5.26%
|
5.34%
|
Announcement Date
|
1/31/20
|
1/27/21
|
1/28/22
|
1/31/23
|
1/26/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
62,100
KRW Average target price
73,575
KRW Spread / Average Target +18.48% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.50% | 1.55B | | -5.18% | 43.7B | | -2.48% | 10.78B | | -3.52% | 8.1B | | +7.62% | 6.54B | | +15.89% | 3.14B | | +8.59% | 2.25B | | +10.68% | 1.78B | | +38.57% | 1.73B | | +8.02% | 1.6B |
Security & Surveillance
|