End-of-day quote
Korea S.E.
06:00:00 2024-05-08 pm EDT
|
5-day change
|
1st Jan Change
|
5,030
KRW
|
-1.95%
|
|
-0.40%
|
-12.52%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,436,219
|
1,068,061
|
1,102,951
|
848,673
|
1,144,763
|
1,037,797
|
-
|
-
|
Enterprise Value (EV)
2 |
6,163
|
4,075
|
3,965
|
4,459
|
1,145
|
5,048
|
4,804
|
3,674
|
P/E ratio
|
-10.9
x
|
31.7
x
|
11.1
x
|
9.8
x
|
-
|
15
x
|
11.9
x
|
8.02
x
|
Yield
|
2.02%
|
2.47%
|
2.39%
|
3.1%
|
-
|
3.03%
|
3.18%
|
4.57%
|
Capitalization / Revenue
|
0.11
x
|
0.1
x
|
0.1
x
|
0.09
x
|
0.13
x
|
0.11
x
|
0.11
x
|
0.1
x
|
EV / Revenue
|
0.47
x
|
0.38
x
|
0.36
x
|
0.46
x
|
0.13
x
|
0.56
x
|
0.5
x
|
0.37
x
|
EV / EBITDA
|
6.51
x
|
4.31
x
|
4.07
x
|
4.43
x
|
-
|
4.09
x
|
4.26
x
|
3.32
x
|
EV / FCF
|
24.9
x
|
-11.3
x
|
17
x
|
-9.79
x
|
-
|
15.2
x
|
20.8
x
|
7.3
x
|
FCF Yield
|
4.02%
|
-8.86%
|
5.87%
|
-10.2%
|
-
|
6.6%
|
4.81%
|
13.7%
|
Price to Book
|
0.66
x
|
0.52
x
|
0.5
x
|
0.38
x
|
-
|
0.5
x
|
0.51
x
|
0.55
x
|
Nbr of stocks (in thousands)
|
240,658
|
218,624
|
218,624
|
218,689
|
199,089
|
206,321
|
-
|
-
|
Reference price
3 |
5,940
|
4,855
|
5,020
|
3,870
|
5,750
|
5,030
|
5,030
|
5,030
|
Announcement Date
|
2/6/20
|
2/5/21
|
2/10/22
|
2/10/23
|
2/13/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
13,054
|
10,631
|
11,018
|
9,666
|
9,134
|
9,057
|
9,566
|
10,035
|
EBITDA
1 |
947.1
|
945.5
|
973.1
|
1,007
|
-
|
1,234
|
1,127
|
1,107
|
EBIT
1 |
109.4
|
123.7
|
121.9
|
154.3
|
237.3
|
260.6
|
271.3
|
317
|
Operating Margin
|
0.84%
|
1.16%
|
1.11%
|
1.6%
|
2.6%
|
2.88%
|
2.84%
|
3.16%
|
Earnings before Tax (EBT)
1 |
1.54
|
107.1
|
107
|
81.62
|
70.74
|
108
|
136.4
|
214
|
Net income
1 |
-131.5
|
42.12
|
98.59
|
86.57
|
-0.711
|
68.4
|
86.47
|
129
|
Net margin
|
-1.01%
|
0.4%
|
0.89%
|
0.9%
|
-0.01%
|
0.76%
|
0.9%
|
1.29%
|
EPS
2 |
-547.0
|
153.0
|
451.0
|
395.0
|
-
|
335.3
|
422.7
|
627.0
|
Free Cash Flow
3 |
247,956
|
-360,904
|
232,690
|
-455,382
|
-
|
333,000
|
231,000
|
503,000
|
FCF margin
|
1,899.43%
|
-3,394.69%
|
2,111.88%
|
-4,710.96%
|
-
|
3,676.75%
|
2,414.9%
|
5,012.46%
|
FCF Conversion (EBITDA)
|
26,181.02%
|
-
|
23,911.06%
|
-
|
-
|
26,974.48%
|
20,502.96%
|
45,438.12%
|
FCF Conversion (Net income)
|
-
|
-
|
236,027.43%
|
-
|
-
|
486,842.11%
|
267,154.96%
|
389,922.48%
|
Dividend per Share
2 |
120.0
|
120.0
|
120.0
|
120.0
|
-
|
152.5
|
160.0
|
230.0
|
Announcement Date
|
2/6/20
|
2/5/21
|
2/10/22
|
2/10/23
|
2/13/24
|
-
|
-
|
-
|
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 |
2,816
|
2,907
|
2,501
|
2,144
|
2,476
|
2,546
|
2,450
|
2,178
|
2,283
|
2,407
|
2,368
|
2,140
|
2,247
|
2,306
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
47.15
|
21.17
|
43.31
|
37.66
|
40.27
|
33.1
|
53.11
|
64.59
|
54.77
|
50.45
|
66.05
|
70.05
|
65.7
|
60.7
|
Operating Margin
|
1.67%
|
0.73%
|
1.73%
|
1.76%
|
1.63%
|
1.3%
|
2.17%
|
2.97%
|
2.4%
|
2.1%
|
2.79%
|
3.27%
|
2.92%
|
2.63%
|
Earnings before Tax (EBT)
1 |
36.68
|
6.861
|
-
|
-
|
-
|
-
|
11.76
|
-
|
-
|
5.983
|
32.05
|
33.85
|
31
|
16.6
|
Net income
1 |
15.71
|
-18.05
|
27.58
|
23.39
|
-
|
29.87
|
3.551
|
7.81
|
-
|
-22.73
|
19.25
|
20.15
|
18.65
|
10.5
|
Net margin
|
0.56%
|
-0.62%
|
1.1%
|
1.09%
|
-
|
1.17%
|
0.14%
|
0.36%
|
-
|
-0.94%
|
0.81%
|
0.94%
|
0.83%
|
0.46%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/8/21
|
2/10/22
|
5/9/22
|
8/2/22
|
11/8/22
|
2/10/23
|
5/8/23
|
8/9/23
|
11/8/23
|
2/13/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,727
|
3,007
|
2,862
|
3,610
|
-
|
4,010
|
3,766
|
2,636
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.991
x
|
3.18
x
|
2.941
x
|
3.585
x
|
-
|
3.248
x
|
3.343
x
|
2.381
x
|
Free Cash Flow
2 |
247,956
|
-360,904
|
232,690
|
-455,382
|
-
|
333,000
|
231,000
|
503,000
|
ROE (net income / shareholders' equity)
|
-5.3%
|
1.85%
|
4.47%
|
3.89%
|
-
|
3.4%
|
4.25%
|
6.1%
|
ROA (Net income/ Total Assets)
|
-1.36%
|
0.45%
|
1.09%
|
0.92%
|
-
|
0.77%
|
1%
|
1.5%
|
Assets
1 |
9,648
|
9,452
|
9,085
|
9,455
|
-
|
8,922
|
8,647
|
8,600
|
Book Value Per Share
3 |
8,993
|
9,417
|
10,059
|
10,311
|
-
|
10,122
|
9,823
|
9,172
|
Cash Flow per Share
3 |
1,939
|
-667.0
|
2,111
|
-1,451
|
-
|
3,336
|
2,872
|
-
|
Capex
1 |
218
|
180
|
186
|
47.8
|
-
|
377
|
269
|
401
|
Capex / Sales
|
1.67%
|
1.7%
|
1.68%
|
0.49%
|
-
|
4.16%
|
2.81%
|
4%
|
Announcement Date
|
2/6/20
|
2/5/21
|
2/10/22
|
2/10/23
|
2/13/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
5,030
KRW Average target price
8,675
KRW Spread / Average Target +72.47% Consensus |
1st Jan change
|
Capi.
|
---|
| -12.52% | 775M | | +24.00% | 1.99B | | -18.91% | 1.09B | | +14.61% | 863M | | +47.25% | 762M | | +46.92% | 684M | | -26.40% | 392M | | -16.17% | 272M | | +117.56% | 263M | | -3.51% | 80.41M |
Other Phones & Handheld Devices
|