End-of-day quote
Korea S.E.
18:00:00 2024-05-08 EDT
|
5-day change
|
1st Jan Change
|
44,200
KRW
|
+9.41%
|
|
+20.44%
|
+21.76%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
121,218
|
130,296
|
138,306
|
109,470
|
387,684
|
472,056
|
-
|
-
|
Enterprise Value (EV)
2 |
207.1
|
215.7
|
230.6
|
109.5
|
387.7
|
504.9
|
473.5
|
441.6
|
P/E ratio
|
42.8
x
|
49.8
x
|
15.5
x
|
41.2
x
|
17.4
x
|
15.1
x
|
12.2
x
|
9.47
x
|
Yield
|
0.88%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.35
x
|
0.38
x
|
0.35
x
|
0.27
x
|
0.82
x
|
0.87
x
|
0.77
x
|
0.69
x
|
EV / Revenue
|
0.6
x
|
0.64
x
|
0.58
x
|
0.27
x
|
0.82
x
|
0.93
x
|
0.77
x
|
0.65
x
|
EV / EBITDA
|
8.98
x
|
9.16
x
|
6.82
x
|
4.04
x
|
5.88
x
|
6.26
x
|
5.06
x
|
3.98
x
|
EV / FCF
|
-19.6
x
|
-93.2
x
|
-211
x
|
-
|
-
|
14.6
x
|
12.9
x
|
11
x
|
FCF Yield
|
-5.09%
|
-1.07%
|
-0.47%
|
-
|
-
|
6.85%
|
7.75%
|
9.13%
|
Price to Book
|
0.95
x
|
1
x
|
0.97
x
|
0.75
x
|
-
|
2.33
x
|
1.95
x
|
1.59
x
|
Nbr of stocks (in thousands)
|
10,680
|
10,680
|
10,680
|
10,680
|
10,680
|
10,680
|
-
|
-
|
Reference price
3 |
11,350
|
12,200
|
12,950
|
10,250
|
36,300
|
44,200
|
44,200
|
44,200
|
Announcement Date
|
20-02-27
|
21-03-18
|
22-02-23
|
23-02-23
|
24-02-23
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
347.1
|
339.1
|
396.5
|
399.4
|
470.7
|
541.2
|
614.3
|
682.3
|
EBITDA
1 |
23.05
|
23.54
|
33.82
|
27.09
|
65.93
|
80.66
|
93.56
|
111
|
EBIT
1 |
8.301
|
9.903
|
20.1
|
10.37
|
49.16
|
63.92
|
77.24
|
87
|
Operating Margin
|
2.39%
|
2.92%
|
5.07%
|
2.6%
|
10.44%
|
11.81%
|
12.57%
|
12.75%
|
Earnings before Tax (EBT)
1 |
6.291
|
4.336
|
17.51
|
6.373
|
46.11
|
62.28
|
76.05
|
94.25
|
Net income
1 |
2
|
2.622
|
8.912
|
2.656
|
22.07
|
31.45
|
38.88
|
49.85
|
Net margin
|
0.58%
|
0.77%
|
2.25%
|
0.67%
|
4.69%
|
5.81%
|
6.33%
|
7.31%
|
EPS
2 |
265.0
|
245.0
|
834.0
|
249.0
|
2,090
|
2,935
|
3,635
|
4,668
|
Free Cash Flow
3 |
-10,547
|
-2,314
|
-1,091
|
-
|
-
|
34,600
|
36,675
|
40,300
|
FCF margin
|
-3,039.1%
|
-682.53%
|
-275.22%
|
-
|
-
|
6,393.79%
|
5,970.02%
|
5,906.49%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
42,896.11%
|
39,199.44%
|
36,289.96%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
110,015.9%
|
94,340.84%
|
80,842.53%
|
Dividend per Share
|
100.0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-27
|
21-03-18
|
22-02-23
|
23-02-23
|
24-02-23
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
97.3
|
93.72
|
89
|
100.4
|
103.5
|
106.4
|
-
|
116.4
|
122.7
|
123.6
|
133
|
138.5
|
140.8
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
6.56
|
1.39
|
0.612
|
3.061
|
2.936
|
3.758
|
-
|
13.7
|
15.04
|
14
|
15.45
|
16.78
|
18.52
|
Operating Margin
|
6.74%
|
1.48%
|
0.69%
|
3.05%
|
2.84%
|
3.53%
|
-
|
11.77%
|
12.26%
|
11.32%
|
11.61%
|
12.11%
|
13.16%
|
Earnings before Tax (EBT)
1 |
-
|
-0.0598
|
0.403
|
-
|
-
|
-2.331
|
-
|
-
|
10.72
|
14.5
|
15.2
|
17.2
|
16
|
Net income
1 |
3.161
|
1.265
|
-0.023
|
1.719
|
-
|
-
|
5.914
|
7.276
|
4.405
|
7.9
|
8.8
|
8.95
|
7.85
|
Net margin
|
3.25%
|
1.35%
|
-0.03%
|
1.71%
|
-
|
-
|
-
|
6.25%
|
3.59%
|
6.39%
|
6.61%
|
6.46%
|
5.58%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
554.0
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-11-05
|
22-02-23
|
22-05-06
|
22-08-05
|
22-11-04
|
23-02-23
|
23-08-14
|
23-11-06
|
24-02-23
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
85.9
|
85.4
|
92.3
|
-
|
-
|
32.8
|
1.48
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
30.5
|
Leverage (Debt/EBITDA)
|
3.725
x
|
3.628
x
|
2.73
x
|
-
|
-
|
0.4066
x
|
0.0158
x
|
-
|
Free Cash Flow
2 |
-10,547
|
-2,314
|
-1,091
|
-
|
-
|
34,600
|
36,675
|
40,300
|
ROE (net income / shareholders' equity)
|
1.17%
|
2.04%
|
6.55%
|
2.98%
|
-
|
16.8%
|
17.3%
|
18.3%
|
ROA (Net income/ Total Assets)
|
0.6%
|
0.74%
|
2.37%
|
0.68%
|
-
|
8.5%
|
8.95%
|
7.4%
|
Assets
1 |
332.2
|
354.9
|
375.6
|
392.2
|
-
|
370
|
434.4
|
673.6
|
Book Value Per Share
3 |
11,958
|
12,150
|
13,319
|
13,732
|
-
|
18,967
|
22,690
|
27,761
|
Cash Flow per Share
3 |
1,686
|
-
|
739.0
|
-
|
-
|
7,869
|
7,550
|
11,324
|
Capex
1 |
28.6
|
14.2
|
8.98
|
11.6
|
-
|
12.1
|
17.3
|
15
|
Capex / Sales
|
8.23%
|
4.2%
|
2.26%
|
2.9%
|
-
|
2.24%
|
2.81%
|
2.2%
|
Announcement Date
|
20-02-27
|
21-03-18
|
22-02-23
|
23-02-23
|
24-02-23
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
44,200
KRW Average target price
56,500
KRW Spread / Average Target +27.83% Consensus |
1st Jan change
|
Capi.
|
---|
| +21.76% | 346M | | +0.70% | 261B | | 0.00% | 18.65B | | +6.07% | 11.53B | | -9.98% | 9.7B | | +18.07% | 7.6B | | +16.30% | 6.32B | | +1.89% | 4.71B | | -16.26% | 3.86B | | -4.66% | 3.56B |
Cosmetics & Perfumes
|