End-of-day quote
Korea S.E.
18:00:00 2024-05-16 EDT
|
5-day change
|
1st Jan Change
|
23,450
KRW
|
+0.21%
|
|
+7.08%
|
+10.87%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
660,563
|
677,952
|
724,387
|
715,659
|
669,944
|
742,798
|
-
|
-
|
Enterprise Value (EV)
2 |
686.3
|
713.2
|
946.1
|
765.7
|
669.9
|
741.8
|
646.9
|
551.1
|
P/E ratio
|
11
x
|
26
x
|
8.83
x
|
5.05
x
|
7.39
x
|
7.55
x
|
6.64
x
|
5.52
x
|
Yield
|
-
|
1.14%
|
1.08%
|
1.11%
|
-
|
1.11%
|
1.18%
|
1.27%
|
Capitalization / Revenue
|
1.01
x
|
0.94
x
|
0.7
x
|
0.43
x
|
0.42
x
|
0.43
x
|
0.39
x
|
0.37
x
|
EV / Revenue
|
1.05
x
|
0.99
x
|
0.91
x
|
0.46
x
|
0.42
x
|
0.43
x
|
0.34
x
|
0.27
x
|
EV / EBITDA
|
7.3
x
|
10.7
x
|
8.92
x
|
4.37
x
|
4.87
x
|
4.34
x
|
3.32
x
|
2.65
x
|
EV / FCF
|
47.6
x
|
-19.6
x
|
-117
x
|
5.85
x
|
-
|
9.41
x
|
7.12
x
|
5.03
x
|
FCF Yield
|
2.1%
|
-5.11%
|
-0.86%
|
17.1%
|
-
|
10.6%
|
14%
|
19.9%
|
Price to Book
|
2.36
x
|
2.12
x
|
1.92
x
|
1.86
x
|
-
|
1.07
x
|
0.94
x
|
0.83
x
|
Nbr of stocks (in thousands)
|
30,094
|
30,886
|
31,224
|
31,878
|
31,676
|
31,676
|
-
|
-
|
Reference price
3 |
21,950
|
21,950
|
23,200
|
22,450
|
21,150
|
23,450
|
23,450
|
23,450
|
Announcement Date
|
20-02-10
|
21-02-08
|
22-02-03
|
23-02-13
|
24-02-19
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
654.9
|
721.4
|
1,037
|
1,681
|
1,592
|
1,741
|
1,888
|
2,010
|
EBITDA
1 |
94.06
|
66.47
|
106
|
175.3
|
137.4
|
171
|
194.6
|
207.8
|
EBIT
1 |
62.57
|
34.04
|
71.11
|
131.3
|
85.56
|
117.8
|
136.8
|
158.9
|
Operating Margin
|
9.55%
|
4.72%
|
6.86%
|
7.81%
|
5.37%
|
6.76%
|
7.25%
|
7.91%
|
Earnings before Tax (EBT)
1 |
68.6
|
33.88
|
104.5
|
164.5
|
97.69
|
124.5
|
145
|
173.1
|
Net income
1 |
59.37
|
25.9
|
81.61
|
143.9
|
85.45
|
102.2
|
118.6
|
140.5
|
Net margin
|
9.07%
|
3.59%
|
7.87%
|
8.56%
|
5.37%
|
5.87%
|
6.28%
|
6.99%
|
EPS
2 |
1,991
|
844.0
|
2,626
|
4,448
|
2,863
|
3,104
|
3,532
|
4,247
|
Free Cash Flow
3 |
14,425
|
-36,467
|
-8,100
|
130,883
|
-
|
78,857
|
90,857
|
109,667
|
FCF margin
|
2,202.74%
|
-5,055.37%
|
-781.12%
|
7,785.78%
|
-
|
4,528.63%
|
4,812.42%
|
5,457.15%
|
FCF Conversion (EBITDA)
|
15,336.43%
|
-
|
-
|
74,650.59%
|
-
|
46,119.71%
|
46,677.66%
|
52,767.35%
|
FCF Conversion (Net income)
|
24,296.19%
|
-
|
-
|
90,942.99%
|
-
|
77,124.51%
|
76,610.91%
|
78,074.48%
|
Dividend per Share
2 |
-
|
250.0
|
250.0
|
250.0
|
-
|
260.2
|
276.8
|
297.0
|
Announcement Date
|
20-02-10
|
21-02-08
|
22-02-03
|
23-02-13
|
24-02-19
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Net sales
1 |
333.7
|
402.1
|
366.2
|
339.1
|
473.2
|
502.5
|
313.9
|
305.3
|
456.1
|
516.7
|
298.9
|
380.9
|
519.8
|
542.3
|
384
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
28.67
|
22.01
|
31.58
|
71.67
|
71.32
|
38.16
|
EBIT
1 |
43.71
|
43.46
|
22.39
|
24.05
|
59.03
|
33.19
|
8.916
|
9.707
|
50.81
|
16.13
|
8.423
|
17.16
|
52.78
|
39.33
|
24.5
|
Operating Margin
|
13.1%
|
10.81%
|
6.11%
|
7.09%
|
12.47%
|
6.6%
|
2.84%
|
3.18%
|
11.14%
|
3.12%
|
2.82%
|
4.51%
|
10.15%
|
7.25%
|
6.38%
|
Earnings before Tax (EBT)
1 |
58.33
|
47.03
|
33.64
|
43.25
|
78.89
|
8.676
|
26.08
|
2.522
|
53.32
|
15.77
|
15.59
|
19.76
|
54.56
|
41.63
|
24.34
|
Net income
1 |
46.47
|
39.83
|
29.36
|
33.04
|
67.8
|
13.72
|
22.87
|
3.854
|
48.85
|
-
|
17.01
|
14.8
|
43.95
|
37.45
|
20.69
|
Net margin
|
13.93%
|
9.91%
|
8.02%
|
9.75%
|
14.33%
|
2.73%
|
7.28%
|
1.26%
|
10.71%
|
-
|
5.69%
|
3.88%
|
8.46%
|
6.91%
|
5.39%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
499.2
|
1,616
|
1,607
|
662.5
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-10-26
|
22-02-03
|
22-04-27
|
22-07-25
|
22-10-25
|
23-02-13
|
23-05-04
|
23-08-01
|
23-10-31
|
24-02-19
|
24-05-02
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
25.7
|
35.2
|
222
|
50.1
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
1
|
95.9
|
192
|
Leverage (Debt/EBITDA)
|
0.2732
x
|
0.5301
x
|
2.091
x
|
0.2856
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
14,425
|
-36,467
|
-8,100
|
130,883
|
-
|
78,857
|
90,857
|
109,667
|
ROE (net income / shareholders' equity)
|
25.4%
|
7.23%
|
22.9%
|
28.2%
|
13.9%
|
14.9%
|
15%
|
15.3%
|
ROA (Net income/ Total Assets)
|
12.5%
|
4.14%
|
12.1%
|
16%
|
-
|
8.73%
|
9.11%
|
9.15%
|
Assets
1 |
474.6
|
625.5
|
676.2
|
900.4
|
-
|
1,172
|
1,301
|
1,535
|
Book Value Per Share
3 |
9,286
|
10,376
|
12,067
|
12,067
|
-
|
21,827
|
24,890
|
28,312
|
Cash Flow per Share
3 |
2,373
|
659.0
|
1,036
|
6,242
|
-
|
4,865
|
5,324
|
5,623
|
Capex
1 |
56.3
|
56.7
|
41.2
|
66.5
|
-
|
63.6
|
60
|
62.1
|
Capex / Sales
|
8.6%
|
7.86%
|
3.98%
|
3.96%
|
-
|
3.65%
|
3.18%
|
3.09%
|
Announcement Date
|
20-02-10
|
21-02-08
|
22-02-03
|
23-02-13
|
24-02-19
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
23,450
KRW Average target price
26,625
KRW Spread / Average Target +13.54% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.87% | 550M | | +14.78% | 58.89B | | -16.72% | 15.1B | | +16.63% | 11.18B | | +23.57% | 9.01B | | +46.52% | 8.71B | | +4.26% | 8.67B | | -9.47% | 8.24B | | -11.58% | 7.69B | | -14.44% | 6.68B |
Integrated Circuits
|