End-of-day quote
Korea S.E.
18:00:00 2024-06-25 EDT
|
5-day change
|
1st Jan Change
|
398,000
KRW
|
+0.13%
|
|
+0.51%
|
+22.84%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,855,531
|
5,821,669
|
5,930,461
|
5,815,646
|
4,939,647
|
6,058,783
|
-
|
-
|
Enterprise Value (EV)
2 |
10,838
|
13,153
|
14,345
|
13,792
|
12,286
|
15,247
|
15,032
|
14,358
|
P/E ratio
|
26.5
x
|
8.91
x
|
10.1
x
|
10.2
x
|
13.5
x
|
11.2
x
|
9.02
x
|
8.05
x
|
Yield
|
1.39%
|
0.92%
|
1.29%
|
1.45%
|
1.7%
|
1.47%
|
1.56%
|
1.52%
|
Capitalization / Revenue
|
0.17
x
|
0.24
x
|
0.23
x
|
0.19
x
|
0.17
x
|
0.2
x
|
0.19
x
|
0.18
x
|
EV / Revenue
|
0.48
x
|
0.54
x
|
0.55
x
|
0.46
x
|
0.42
x
|
0.51
x
|
0.48
x
|
0.44
x
|
EV / EBITDA
|
5.4
x
|
4.98
x
|
5.15
x
|
4.5
x
|
4.34
x
|
4.95
x
|
4.58
x
|
4.17
x
|
EV / FCF
|
18.4
x
|
12.7
x
|
41.9
x
|
74.8
x
|
9.44
x
|
20.9
x
|
13.6
x
|
12.5
x
|
FCF Yield
|
5.44%
|
7.86%
|
2.39%
|
1.34%
|
10.6%
|
4.78%
|
7.37%
|
8.01%
|
Price to Book
|
0.76
x
|
1.06
x
|
1.02
x
|
0.9
x
|
0.67
x
|
0.85
x
|
0.78
x
|
0.72
x
|
Nbr of stocks (in thousands)
|
16,023
|
16,023
|
16,023
|
16,023
|
16,023
|
16,023
|
-
|
-
|
Reference price
3 |
252,500
|
381,000
|
387,500
|
380,500
|
324,000
|
398,000
|
398,000
|
398,000
|
Announcement Date
|
20-02-12
|
21-02-08
|
22-02-14
|
23-02-13
|
24-02-13
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
22,352
|
24,246
|
26,289
|
30,080
|
29,023
|
30,065
|
31,585
|
32,768
|
EBITDA
1 |
2,007
|
2,642
|
2,786
|
3,068
|
2,834
|
3,078
|
3,283
|
3,443
|
EBIT
1 |
896.9
|
1,360
|
1,524
|
1,665
|
1,292
|
1,625
|
1,829
|
1,938
|
Operating Margin
|
4.01%
|
5.61%
|
5.8%
|
5.53%
|
4.45%
|
5.4%
|
5.79%
|
5.92%
|
Earnings before Tax (EBT)
1 |
338.8
|
1,178
|
1,218
|
1,246
|
732
|
1,090
|
1,267
|
1,407
|
Net income
1 |
152.5
|
685.6
|
612.9
|
595.9
|
385.9
|
549
|
677.8
|
766.4
|
Net margin
|
0.68%
|
2.83%
|
2.33%
|
1.98%
|
1.33%
|
1.83%
|
2.15%
|
2.34%
|
EPS
2 |
9,516
|
42,783
|
38,246
|
37,188
|
24,081
|
35,554
|
44,110
|
49,457
|
Free Cash Flow
3 |
589,194
|
1,033,300
|
342,489
|
184,302
|
1,302,015
|
728,380
|
1,108,167
|
1,149,550
|
FCF margin
|
2,635.92%
|
4,261.78%
|
1,302.77%
|
612.72%
|
4,486.07%
|
2,422.71%
|
3,508.58%
|
3,508.13%
|
FCF Conversion (EBITDA)
|
29,353.01%
|
39,109.03%
|
12,291.07%
|
6,007.24%
|
45,947.79%
|
23,665.34%
|
33,757.92%
|
33,388.8%
|
FCF Conversion (Net income)
|
386,240.2%
|
150,718.67%
|
55,881.01%
|
30,926.77%
|
337,373.28%
|
132,679.12%
|
163,499.01%
|
149,993.54%
|
Dividend per Share
2 |
3,500
|
3,500
|
5,000
|
5,500
|
5,500
|
5,846
|
6,192
|
6,050
|
Announcement Date
|
20-02-12
|
21-02-08
|
22-02-14
|
23-02-13
|
24-02-13
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million 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 |
6,948
|
6,980
|
7,517
|
8,012
|
7,571
|
7,071
|
7,219
|
7,443
|
7,289
|
7,216
|
7,357
|
7,790
|
7,684
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
690.6
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
236.6
|
435.7
|
504.3
|
484.2
|
240.6
|
252.8
|
344.6
|
396
|
298.3
|
375.9
|
379.3
|
463
|
413.3
|
-
|
-
|
Operating Margin
|
3.41%
|
6.24%
|
6.71%
|
6.04%
|
3.18%
|
3.57%
|
4.77%
|
5.32%
|
4.09%
|
5.21%
|
5.16%
|
5.94%
|
5.38%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
180.1
|
361.3
|
369.3
|
370.2
|
144.7
|
99.27
|
176.9
|
304.8
|
151
|
207.6
|
227.5
|
351.8
|
288.5
|
-
|
-
|
Net income
1 |
122.7
|
199
|
176.7
|
168.6
|
51.7
|
6.628
|
65.93
|
200.9
|
112.5
|
91.93
|
119.2
|
190.6
|
161.2
|
-
|
-
|
Net margin
|
1.77%
|
2.85%
|
2.35%
|
2.1%
|
0.68%
|
0.09%
|
0.91%
|
2.7%
|
1.54%
|
1.27%
|
1.62%
|
2.45%
|
2.1%
|
-
|
-
|
EPS
|
2,397
|
12,462
|
11,030
|
10,523
|
3,223
|
414.0
|
4,114
|
12,538
|
7,015
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,500
|
-
|
-
|
-
|
6,500
|
-
|
-
|
Announcement Date
|
22-02-14
|
22-05-09
|
22-08-08
|
22-11-14
|
23-02-13
|
23-05-08
|
23-08-07
|
23-11-13
|
24-02-13
|
24-05-14
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
6,982
|
7,331
|
8,415
|
7,977
|
7,346
|
9,188
|
8,974
|
8,299
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.479
x
|
2.775
x
|
3.02
x
|
2.6
x
|
2.592
x
|
2.985
x
|
2.734
x
|
2.411
x
|
Free Cash Flow
2 |
589,194
|
1,033,300
|
342,489
|
184,302
|
1,302,015
|
728,380
|
1,108,167
|
1,149,550
|
ROE (net income / shareholders' equity)
|
3.16%
|
13.5%
|
10.8%
|
9.26%
|
5.55%
|
7.42%
|
8.82%
|
8.9%
|
ROA (Net income/ Total Assets)
|
0.67%
|
2.64%
|
2.34%
|
2.1%
|
1.29%
|
2.16%
|
2.5%
|
2.72%
|
Assets
1 |
22,888
|
25,946
|
26,234
|
28,434
|
29,811
|
25,449
|
27,111
|
28,211
|
Book Value Per Share
3 |
332,103
|
358,878
|
381,542
|
421,621
|
486,603
|
469,807
|
507,304
|
550,387
|
Cash Flow per Share
3 |
133,689
|
136,202
|
114,746
|
110,724
|
166,345
|
122,173
|
132,530
|
137,476
|
Capex
1 |
1,554
|
968
|
1,344
|
1,443
|
1,143
|
1,204
|
1,288
|
1,322
|
Capex / Sales
|
6.95%
|
3.99%
|
5.11%
|
4.8%
|
3.94%
|
4%
|
4.08%
|
4.03%
|
Announcement Date
|
20-02-12
|
21-02-08
|
22-02-14
|
23-02-13
|
24-02-13
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
398,000
KRW Average target price
438,231
KRW Spread / Average Target +10.11% Consensus |
1st Jan change
|
Capi.
|
---|
| +22.84% | 4.35B | | -4.73% | 275B | | -7.99% | 91.01B | | -12.66% | 39.83B | | -1.49% | 37.97B | | -1.82% | 37.6B | | -15.99% | 29.99B | | -4.72% | 29.05B | | +6.63% | 23.53B | | -15.73% | 20.66B |
Other Food Processing
|