End-of-day quote
Korea S.E.
06:00:00 2024-05-09 pm EDT
|
5-day change
|
1st Jan Change
|
28,100
KRW
|
-0.18%
|
|
+0.72%
|
+4.07%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
310,434
|
286,768
|
390,249
|
276,835
|
247,912
|
258,012
|
-
|
-
|
Enterprise Value (EV)
2 |
310.4
|
286.8
|
369.8
|
284.5
|
247.9
|
266.8
|
264.7
|
260.4
|
P/E ratio
|
12.8
x
|
12.7
x
|
11.6
x
|
10.4
x
|
16.8
x
|
10.8
x
|
8.13
x
|
7.86
x
|
Yield
|
1.27%
|
1.48%
|
1.79%
|
2.32%
|
-
|
1.25%
|
2.14%
|
2.14%
|
Capitalization / Revenue
|
2.28
x
|
1.79
x
|
2.02
x
|
1.16
x
|
1.13
x
|
1.07
x
|
0.96
x
|
0.91
x
|
EV / Revenue
|
2.28
x
|
1.79
x
|
1.91
x
|
1.2
x
|
1.13
x
|
1.11
x
|
0.98
x
|
0.92
x
|
EV / EBITDA
|
10.4
x
|
8.71
x
|
9.16
x
|
5.72
x
|
9.64
x
|
7.19
x
|
5.51
x
|
5.4
x
|
EV / FCF
|
29.4
x
|
-17
x
|
34.6
x
|
-19.1
x
|
-
|
14
x
|
11
x
|
-
|
FCF Yield
|
3.41%
|
-5.9%
|
2.89%
|
-5.25%
|
-
|
7.12%
|
9.07%
|
-
|
Price to Book
|
1.92
x
|
1.7
x
|
2.08
x
|
1.32
x
|
-
|
1.18
x
|
1
x
|
0.93
x
|
Nbr of stocks (in thousands)
|
9,855
|
9,449
|
9,314
|
9,182
|
9,182
|
9,182
|
-
|
-
|
Reference price
3 |
31,500
|
30,350
|
41,900
|
30,150
|
27,000
|
28,100
|
28,100
|
28,100
|
Announcement Date
|
2/11/20
|
2/9/21
|
2/14/22
|
2/13/23
|
2/7/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
136
|
160.3
|
193.1
|
237.9
|
220.3
|
241
|
268.8
|
284
|
EBITDA
1 |
29.88
|
32.92
|
40.37
|
49.78
|
25.73
|
37.1
|
48.07
|
48.2
|
EBIT
1 |
26.41
|
29.07
|
34.84
|
43.42
|
18.74
|
29.5
|
41.57
|
40.9
|
Operating Margin
|
19.42%
|
18.14%
|
18.04%
|
18.25%
|
8.51%
|
12.24%
|
15.47%
|
14.4%
|
Earnings before Tax (EBT)
1 |
30.16
|
27.98
|
39.64
|
32.82
|
16.69
|
31
|
42.17
|
43.5
|
Net income
1 |
24.22
|
22.89
|
33.7
|
26.49
|
14.76
|
26.1
|
34.47
|
35.5
|
Net margin
|
17.81%
|
14.28%
|
17.45%
|
11.13%
|
6.7%
|
10.83%
|
12.82%
|
12.5%
|
EPS
2 |
2,457
|
2,395
|
3,600
|
2,890
|
1,603
|
2,606
|
3,455
|
3,574
|
Free Cash Flow
3 |
10,572
|
-16,918
|
10,680
|
-14,930
|
-
|
19,000
|
24,000
|
-
|
FCF margin
|
7,773.92%
|
-10,556.32%
|
5,529.55%
|
-6,275.04%
|
-
|
7,883.82%
|
8,929.68%
|
-
|
FCF Conversion (EBITDA)
|
35,383.77%
|
-
|
26,454.42%
|
-
|
-
|
51,212.94%
|
49,930.65%
|
-
|
FCF Conversion (Net income)
|
43,655.03%
|
-
|
31,687.32%
|
-
|
-
|
72,796.93%
|
69,632.49%
|
-
|
Dividend per Share
2 |
400.0
|
450.0
|
750.0
|
700.0
|
-
|
350.0
|
600.0
|
600.0
|
Announcement Date
|
2/11/20
|
2/9/21
|
2/14/22
|
2/13/23
|
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
|
---|
Net sales
1 |
47.1
|
54.84
|
53.96
|
63.67
|
55.14
|
65.16
|
54.83
|
51.32
|
51.62
|
62.49
|
60.55
|
52.4
|
61
|
65.1
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
9.646
|
7.046
|
9.906
|
16.01
|
7.616
|
9.891
|
5.856
|
0.147
|
5.836
|
6.898
|
7.121
|
6.2
|
7.6
|
8.5
|
Operating Margin
|
20.48%
|
12.85%
|
18.36%
|
25.14%
|
13.81%
|
15.18%
|
10.68%
|
0.29%
|
11.31%
|
11.04%
|
11.76%
|
11.83%
|
12.46%
|
13.06%
|
Earnings before Tax (EBT)
|
10.79
|
7.65
|
8.768
|
10.82
|
-4.181
|
17.42
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
8.581
|
7.888
|
7.542
|
7.815
|
-3.413
|
14.55
|
5.301
|
-1.195
|
5.799
|
4.81
|
8
|
7
|
9
|
6
|
Net margin
|
18.22%
|
14.38%
|
13.98%
|
12.27%
|
-6.19%
|
22.32%
|
9.67%
|
-2.33%
|
11.23%
|
7.7%
|
14.55%
|
13.36%
|
14.75%
|
9.22%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/1/21
|
2/14/22
|
5/2/22
|
7/27/22
|
11/1/22
|
2/13/23
|
5/3/23
|
8/2/23
|
11/1/23
|
2/7/24
|
5/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
7.71
|
-
|
8.8
|
6.7
|
2.4
|
Net Cash position
1 |
-
|
-
|
20.5
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
0.1549
x
|
-
|
0.2372
x
|
0.1394
x
|
0.0498
x
|
Free Cash Flow
2 |
10,572
|
-16,918
|
10,680
|
-14,930
|
-
|
19,000
|
24,000
|
-
|
ROE (net income / shareholders' equity)
|
16%
|
13.8%
|
18.8%
|
13.4%
|
6.95%
|
11.5%
|
13.5%
|
12.5%
|
ROA (Net income/ Total Assets)
|
14.4%
|
12.1%
|
15.4%
|
10%
|
-
|
8.6%
|
10.8%
|
11%
|
Assets
1 |
168.7
|
188.9
|
218.7
|
264.2
|
-
|
303.5
|
318.2
|
324.2
|
Book Value Per Share
3 |
16,379
|
17,808
|
20,110
|
22,784
|
-
|
23,842
|
27,966
|
30,055
|
Cash Flow per Share
3 |
1,896
|
658.0
|
5,431
|
6,076
|
-
|
3,303
|
4,744
|
4,534
|
Capex
1 |
8.11
|
23.2
|
4.68
|
13.4
|
-
|
13.8
|
9.35
|
17
|
Capex / Sales
|
5.96%
|
14.48%
|
2.42%
|
5.65%
|
-
|
5.73%
|
3.48%
|
5.99%
|
Announcement Date
|
2/11/20
|
2/9/21
|
2/14/22
|
2/13/23
|
2/7/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
28,100
KRW Average target price
40,000
KRW Spread / Average Target +42.35% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.07% | 188M | | -4.01% | 14.91B | | -14.59% | 2.41B | | -11.01% | 1.48B | | -.--% | 1.12B | | +58.24% | 583M | | +94.87% | 515M | | +12.77% | 244M | | +0.12% | 230M | | -.--% | 179M |
Medical Imaging Systems
|