End-of-day quote
Korea S.E.
18:00:00 2024-06-23 EDT
|
5-day change
|
1st Jan Change
|
8,230
KRW
|
+0.37%
|
|
+2.36%
|
+15.27%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,496,550
|
1,842,772
|
2,725,226
|
2,108,806
|
2,299,711
|
2,675,651
|
-
|
-
|
Enterprise Value (EV)
1 |
2,496,550
|
1,842,772
|
2,725,226
|
2,108,806
|
2,299,711
|
2,675,651
|
2,675,651
|
2,675,651
|
P/E ratio
|
4.65
x
|
3.79
x
|
3.59
x
|
2.7
x
|
3.75
x
|
3.32
x
|
3.2
x
|
2.95
x
|
Yield
|
4.7%
|
5.63%
|
6.67%
|
9.62%
|
7.14%
|
7.56%
|
8.37%
|
9.16%
|
Capitalization / Revenue
|
0.99
x
|
0.7
x
|
0.88
x
|
0.64
x
|
0.73
x
|
0.8
x
|
0.79
x
|
0.77
x
|
EV / Revenue
|
0.99
x
|
0.7
x
|
0.88
x
|
0.64
x
|
0.73
x
|
0.8
x
|
0.79
x
|
0.77
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.3
x
|
0.21
x
|
0.29
x
|
0.21
x
|
0.23
x
|
0.26
x
|
0.25
x
|
0.23
x
|
Nbr of stocks (in thousands)
|
325,920
|
324,432
|
324,432
|
324,432
|
322,088
|
320,437
|
-
|
-
|
Reference price
2 |
7,660
|
5,680
|
8,400
|
6,500
|
7,140
|
8,350
|
8,350
|
8,350
|
Announcement Date
|
20-02-06
|
21-02-09
|
22-02-10
|
23-02-02
|
24-02-05
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,512
|
2,638
|
3,104
|
3,313
|
3,147
|
3,343
|
3,387
|
3,482
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,239
|
748.2
|
1,507
|
1,710
|
801.2
|
1,860
|
1,899
|
1,956
|
Operating Margin
|
49.32%
|
28.36%
|
48.54%
|
51.62%
|
25.46%
|
55.63%
|
56.05%
|
56.17%
|
Earnings before Tax (EBT)
1 |
793.4
|
734.4
|
1,123
|
1,159
|
862.8
|
1,175
|
1,193
|
1,281
|
Net income
1 |
562.2
|
519.3
|
791
|
810.2
|
630.3
|
809.3
|
840
|
910.2
|
Net margin
|
22.38%
|
19.68%
|
25.48%
|
24.46%
|
20.03%
|
24.21%
|
24.8%
|
26.14%
|
EPS
2 |
1,647
|
1,498
|
2,341
|
2,404
|
1,905
|
2,513
|
2,613
|
2,826
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
360.0
|
320.0
|
560.0
|
625.0
|
510.0
|
631.7
|
699.0
|
764.6
|
Announcement Date
|
20-02-06
|
21-02-09
|
22-02-10
|
23-02-02
|
24-02-05
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
787.1
|
828
|
842.5
|
819.6
|
822.7
|
799
|
784.9
|
785.7
|
777.2
|
808.4
|
811.3
|
800.2
|
788
|
808.3
|
808
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
88.34
|
375.2
|
327.4
|
365.9
|
361.8
|
321.8
|
279.6
|
267.5
|
-67.68
|
311.5
|
459.3
|
473
|
382.5
|
-
|
-
|
Operating Margin
|
11.22%
|
45.32%
|
38.86%
|
44.65%
|
43.98%
|
40.27%
|
35.62%
|
34.05%
|
-8.71%
|
38.53%
|
56.62%
|
59.11%
|
48.54%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
83.04
|
386.5
|
319.9
|
371.7
|
80.59
|
348.5
|
279.8
|
283.3
|
-38.69
|
342.1
|
313.5
|
351
|
138
|
282
|
359
|
Net income
1 |
47.63
|
276.3
|
228.8
|
258.1
|
46.96
|
256.8
|
203.4
|
204.3
|
-26.71
|
249.5
|
213
|
227
|
103.6
|
199.1
|
253
|
Net margin
|
6.05%
|
33.37%
|
27.16%
|
31.49%
|
5.71%
|
32.13%
|
25.92%
|
26%
|
-3.44%
|
30.87%
|
26.25%
|
28.37%
|
13.14%
|
24.63%
|
31.31%
|
EPS
2 |
122.0
|
828.0
|
680.0
|
772.0
|
124.0
|
768.0
|
593.0
|
619.0
|
-75.00
|
753.0
|
589.9
|
614.7
|
342.0
|
652.6
|
696.0
|
Dividend per Share
2 |
560.0
|
-
|
-
|
-
|
625.0
|
-
|
-
|
-
|
410.0
|
-
|
100.0
|
-
|
415.0
|
-
|
100.0
|
Announcement Date
|
22-02-10
|
22-04-28
|
22-07-28
|
22-10-27
|
23-02-02
|
23-04-27
|
23-07-26
|
23-10-31
|
24-02-05
|
24-04-30
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
7.04%
|
6.07%
|
8.76%
|
8.44%
|
6.38%
|
7.74%
|
7.77%
|
7.79%
|
ROA (Net income/ Total Assets)
|
0.58%
|
0.51%
|
0.65%
|
0.64%
|
0.45%
|
0.56%
|
0.57%
|
0.57%
|
Assets
1 |
96,935
|
101,826
|
121,222
|
126,586
|
139,255
|
143,870
|
147,622
|
158,991
|
Book Value Per Share
2 |
25,415
|
26,781
|
28,745
|
30,468
|
31,716
|
31,972
|
33,718
|
36,014
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-06
|
21-02-09
|
22-02-10
|
23-02-02
|
24-02-05
|
-
|
-
|
-
|
Last Close Price
8,350
KRW Average target price
8,903
KRW Spread / Average Target +6.63% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.27% | 1.92B | | +16.44% | 569B | | +16.96% | 308B | | +21.20% | 259B | | +25.16% | 188B | | +28.86% | 172B | | +8.10% | 160B | | -0.54% | 156B | | +8.39% | 150B | | +13.71% | 143B |
Other Banks
|