End-of-day quote
Korea S.E.
06:00:00 2024-05-30 pm EDT
|
5-day change
|
1st Jan Change
|
77,600
KRW
|
-2.27%
|
|
-9.13%
|
+47.53%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,393,447
|
4,743,116
|
7,181,018
|
10,444,897
|
-
|
-
|
Enterprise Value (EV)
2 |
9,941
|
5,690
|
6,127
|
8,322
|
6,331
|
3,556
|
P/E ratio
|
4.17
x
|
19.5
x
|
-5.68
x
|
4.64
x
|
4.23
x
|
3.9
x
|
Yield
|
2.32%
|
-
|
-
|
1.61%
|
1.09%
|
0.5%
|
Capitalization / Revenue
|
1.37
x
|
1.05
x
|
3.15
x
|
3.55
x
|
3.15
x
|
2.98
x
|
EV / Revenue
|
1.45
x
|
1.26
x
|
2.69
x
|
2.83
x
|
1.91
x
|
1.01
x
|
EV / EBITDA
|
-
|
10.8
x
|
-2.72
x
|
3.14
x
|
2.23
x
|
1.09
x
|
EV / FCF
|
-
|
278
x
|
215
x
|
4.95
x
|
3.93
x
|
1.57
x
|
FCF Yield
|
-
|
0.36%
|
0.47%
|
20.2%
|
25.4%
|
63.8%
|
Price to Book
|
0.56
x
|
0.28
x
|
0.48
x
|
0.63
x
|
0.58
x
|
0.49
x
|
Nbr of stocks (in thousands)
|
141,468
|
141,375
|
136,521
|
134,599
|
-
|
-
|
Reference price
3 |
66,400
|
33,550
|
52,600
|
77,600
|
77,600
|
77,600
|
Announcement Date
|
2/24/22
|
2/23/23
|
2/2/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,878
|
4,511
|
2,277
|
2,943
|
3,315
|
3,510
|
EBITDA
1 |
-
|
524.8
|
-2,251
|
2,651
|
2,834
|
3,270
|
EBIT
1 |
-
|
162.8
|
-2,340
|
2,517
|
3,089
|
3,460
|
Operating Margin
|
-
|
3.61%
|
-102.78%
|
85.51%
|
93.19%
|
98.57%
|
Earnings before Tax (EBT)
1 |
2,193
|
101.3
|
-2,598
|
2,180
|
3,190
|
3,307
|
Net income
1 |
2,251
|
259.8
|
-1,287
|
1,865
|
2,680
|
2,572
|
Net margin
|
32.73%
|
5.76%
|
-56.54%
|
63.36%
|
80.84%
|
73.28%
|
EPS
2 |
15,906
|
1,722
|
-9,259
|
16,730
|
18,330
|
19,904
|
Free Cash Flow
3 |
-
|
20,440
|
28,495
|
1,680,000
|
1,610,933
|
2,269,500
|
FCF margin
|
-
|
453.15%
|
1,251.7%
|
57,084.43%
|
48,595.68%
|
64,652.56%
|
FCF Conversion (EBITDA)
|
-
|
3,895.09%
|
-
|
63,363.56%
|
56,839.76%
|
69,412.48%
|
FCF Conversion (Net income)
|
-
|
7,868.56%
|
-
|
90,098.94%
|
60,111.28%
|
88,222.12%
|
Dividend per Share
2 |
1,540
|
-
|
-
|
1,250
|
845.0
|
390.0
|
Announcement Date
|
2/24/22
|
2/23/23
|
2/2/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
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 |
-
|
1,244
|
417
|
583.6
|
-127.4
|
40.45
|
629.7
|
498.3
|
536
|
534
|
620
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
169.4
|
-896.1
|
-639
|
-734.5
|
-560.7
|
-405.4
|
323.8
|
501
|
713
|
707
|
Operating Margin
|
-
|
13.62%
|
-214.9%
|
-109.5%
|
576.58%
|
-1,386.13%
|
-64.38%
|
64.98%
|
93.47%
|
133.52%
|
114.03%
|
Earnings before Tax (EBT)
|
-
|
170
|
-1,107
|
-618.5
|
-
|
-
|
-696.8
|
-
|
-
|
-
|
-
|
Net income
|
486.2
|
203.8
|
-859.8
|
-530.3
|
-
|
-
|
-521
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
16.39%
|
-206.2%
|
-90.86%
|
-
|
-
|
-82.74%
|
-
|
-
|
-
|
-
|
EPS
|
3,360
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/16/22
|
11/14/22
|
2/23/23
|
5/15/23
|
8/14/23
|
11/14/23
|
2/2/24
|
5/16/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
547
|
947
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
1,054
|
2,123
|
4,114
|
6,889
|
Leverage (Debt/EBITDA)
|
-
|
1.805
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
-
|
20,440
|
28,495
|
1,680,000
|
1,610,933
|
2,269,500
|
ROE (net income / shareholders' equity)
|
-
|
1.55%
|
-7.97%
|
12.7%
|
13.9%
|
13.6%
|
ROA (Net income/ Total Assets)
|
-
|
0.45%
|
-15.6%
|
10.3%
|
12.1%
|
13.1%
|
Assets
1 |
-
|
57,717
|
8,255
|
18,079
|
22,143
|
19,627
|
Book Value Per Share
3 |
117,868
|
118,972
|
109,357
|
122,338
|
133,544
|
156,777
|
Cash Flow per Share
3 |
1,422
|
2,269
|
1,912
|
21,697
|
18,120
|
19,263
|
Capex
1 |
313
|
322
|
237
|
238
|
184
|
238
|
Capex / Sales
|
4.55%
|
7.14%
|
10.42%
|
8.1%
|
5.54%
|
6.79%
|
Announcement Date
|
2/24/22
|
2/23/23
|
2/2/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
77,600
KRW Average target price
99,750
KRW Spread / Average Target +28.54% Consensus |
1st Jan change
|
Capi.
|
---|
| +47.53% | 7.55B | | +22.76% | 82.45B | | +62.98% | 18.75B | | +11.09% | 17.71B | | +12.98% | 15.21B | | -2.50% | 12.55B | | +2.28% | 11.37B | | +4.40% | 10.59B | | -1.57% | 9.83B | | +30.12% | 9.77B |
Other Holding Companies
|