End-of-day quote
Korea S.E.
06:00:00 2024-05-09 pm EDT
|
5-day change
|
1st Jan Change
|
89,800
KRW
|
+1.58%
|
|
+1.70%
|
-10.56%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,234,939
|
7,612,048
|
5,646,385
|
7,862,650
|
7,032,530
|
-
|
-
|
Enterprise Value (EV)
2 |
12,865
|
7,293
|
5,353
|
7,863
|
6,892
|
6,802
|
6,715
|
P/E ratio
|
-49
x
|
117
x
|
-40.5
x
|
-239
x
|
228
x
|
54.5
x
|
34.6
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
0.06%
|
Capitalization / Revenue
|
515
x
|
18.2
x
|
22.9
x
|
22.2
x
|
14.4
x
|
10.7
x
|
8.92
x
|
EV / Revenue
|
501
x
|
17.4
x
|
21.7
x
|
22.2
x
|
14.1
x
|
10.4
x
|
8.52
x
|
EV / EBITDA
|
-55.6
x
|
68.4
x
|
-45.3
x
|
-354
x
|
112
x
|
37.6
x
|
25.3
x
|
EV / FCF
|
-58
x
|
-75
x
|
-32.5
x
|
-
|
164
x
|
53.1
x
|
43
x
|
FCF Yield
|
-1.72%
|
-1.33%
|
-3.08%
|
-
|
0.61%
|
1.88%
|
2.32%
|
Price to Book
|
34.9
x
|
17.1
x
|
17.8
x
|
-
|
21.7
x
|
16.2
x
|
11.2
x
|
Nbr of stocks (in thousands)
|
78,313
|
78,313
|
78,313
|
78,313
|
78,313
|
-
|
-
|
Reference price
3 |
169,000
|
97,200
|
72,100
|
100,400
|
89,800
|
89,800
|
89,800
|
Announcement Date
|
2/8/21
|
2/8/22
|
2/9/23
|
1/29/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
123.9
|
25.69
|
418.6
|
246.2
|
354.9
|
489.6
|
654.7
|
788.5
|
EBITDA
1 |
-
|
-231.2
|
106.6
|
-118.1
|
-22.2
|
61.32
|
181.1
|
265.4
|
EBIT
1 |
-
|
-239.5
|
94.96
|
-131.1
|
-37.09
|
45.39
|
167.5
|
274.6
|
Operating Margin
|
-
|
-932.32%
|
22.68%
|
-53.24%
|
-10.45%
|
9.27%
|
25.58%
|
34.83%
|
Earnings before Tax (EBT)
1 |
-
|
-240.2
|
71.28
|
-142.5
|
-42.58
|
36.61
|
151.8
|
253.2
|
Net income
1 |
-
|
-247.7
|
64.85
|
-139.4
|
-33.93
|
30.55
|
116.5
|
203.3
|
Net margin
|
-
|
-964.34%
|
15.49%
|
-56.64%
|
-9.56%
|
6.24%
|
17.8%
|
25.78%
|
EPS
2 |
-1,100
|
-3,448
|
828.0
|
-1,780
|
-420.0
|
393.5
|
1,649
|
2,596
|
Free Cash Flow
3 |
-
|
-221,749
|
-97,188
|
-164,831
|
-
|
42,144
|
128,170
|
156,000
|
FCF margin
|
-
|
-863,221.34%
|
-23,214.67%
|
-66,955.81%
|
-
|
8,608.17%
|
19,576.79%
|
19,785.37%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
68,727.49%
|
70,777.21%
|
58,775.51%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
137,933.57%
|
109,984.48%
|
76,751.03%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
50.00
|
Announcement Date
|
4/14/20
|
2/8/21
|
2/8/22
|
2/9/23
|
1/29/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2021 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 |
164
|
23.95
|
230.7
|
41.14
|
53.43
|
88.83
|
62.77
|
60.78
|
77.01
|
90.34
|
126.8
|
114
|
111.9
|
124.6
|
142.8
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15.1
|
13.8
|
17.5
|
21.2
|
-
|
EBIT
1 |
10.85
|
-49.94
|
134.4
|
-37.14
|
-40.07
|
-9.247
|
-44.62
|
-22.66
|
-18.94
|
-10.71
|
15.21
|
10.3
|
6.922
|
13.88
|
19.63
|
-
|
Operating Margin
|
6.62%
|
-208.5%
|
58.23%
|
-90.26%
|
-74.99%
|
-10.41%
|
-71.09%
|
-37.27%
|
-24.59%
|
-11.86%
|
12%
|
9.03%
|
6.19%
|
11.14%
|
13.75%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-44.5
|
52.68
|
-35.01
|
-
|
-16.62
|
-46.55
|
-2.494
|
-25.05
|
-19.82
|
4.796
|
7.758
|
1.3
|
10.57
|
15.17
|
-
|
Net income
1 |
61.99
|
-44.27
|
47.13
|
-35.21
|
-
|
-14.96
|
-43.86
|
-2.369
|
-23.34
|
-13.93
|
5.708
|
12.83
|
1.95
|
11
|
14.42
|
-
|
Net margin
|
37.81%
|
-184.85%
|
20.42%
|
-85.56%
|
-
|
-16.84%
|
-69.88%
|
-3.9%
|
-30.31%
|
-15.42%
|
4.5%
|
11.26%
|
1.74%
|
8.83%
|
10.11%
|
-
|
EPS
2 |
-
|
-
|
-
|
-450.0
|
-580.0
|
-191.0
|
-560.0
|
-30.00
|
-298.0
|
-235.0
|
86.00
|
-32.91
|
15.63
|
152.0
|
186.0
|
159.7
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/10/21
|
11/11/21
|
2/8/22
|
5/16/22
|
8/11/22
|
11/10/22
|
2/9/23
|
5/10/23
|
8/10/23
|
11/9/23
|
1/29/24
|
5/9/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
370
|
319
|
293
|
-
|
141
|
231
|
318
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
-
|
-221,749
|
-97,188
|
-164,831
|
-
|
42,144
|
128,170
|
156,000
|
ROE (net income / shareholders' equity)
|
-
|
-135%
|
19.8%
|
-36.7%
|
-
|
11.9%
|
31.7%
|
37.5%
|
ROA (Net income/ Total Assets)
|
-
|
-77.1%
|
11.3%
|
-21.3%
|
-
|
3.89%
|
14.7%
|
21.3%
|
Assets
1 |
-
|
321.3
|
571.9
|
653.9
|
-
|
785.1
|
795.1
|
955.8
|
Book Value Per Share
3 |
-
|
4,840
|
5,672
|
4,042
|
-
|
4,139
|
5,560
|
8,050
|
Cash Flow per Share
3 |
-
|
-2,936
|
-
|
-2,042
|
-
|
705.0
|
1,703
|
2,394
|
Capex
1 |
-
|
11
|
4.32
|
4.91
|
-
|
8.6
|
8.33
|
8.68
|
Capex / Sales
|
-
|
42.91%
|
1.03%
|
1.99%
|
-
|
1.76%
|
1.27%
|
1.1%
|
Announcement Date
|
4/14/20
|
2/8/21
|
2/8/22
|
2/9/23
|
1/29/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
89,800
KRW Average target price
106,333
KRW Spread / Average Target +18.41% Consensus |
1st Jan change
|
Capi.
|
---|
| -10.56% | 5.13B | | +7.91% | 72.81B | | +12.64% | 9.13B | | +58.79% | 4.99B | | +4.07% | 3.9B | | -16.90% | 2.48B | | -26.13% | 2.32B | | +19.31% | 2.17B | | -0.50% | 1.64B | | +0.07% | 1.59B |
Specialty & Advanced Pharmaceuticals
|