End-of-day quote
Korea S.E.
18:00:00 2024-04-25 EDT
|
5-day change
|
1st Jan Change
|
60,000
KRW
|
+6.01%
|
|
+14.50%
|
+38.25%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
11,078,932
|
10,058,940
|
12,260,244
|
12,260,244
|
17,280,996
|
-
|
-
|
Enterprise Value (EV)
1 |
11,078,932
|
10,058,940
|
12,260,244
|
12,260,244
|
17,280,996
|
17,280,996
|
17,280,996
|
P/E ratio
|
4.68
x
|
3.89
x
|
3.56
x
|
3.56
x
|
4.61
x
|
4.37
x
|
4.05
x
|
Yield
|
5.69%
|
5.36%
|
7.37%
|
7.97%
|
6.06%
|
6.56%
|
7.36%
|
Capitalization / Revenue
|
1.41
x
|
1.26
x
|
1.34
x
|
1.15
x
|
1.51
x
|
1.48
x
|
1.42
x
|
EV / Revenue
|
1.41
x
|
1.26
x
|
1.34
x
|
1.15
x
|
1.51
x
|
1.48
x
|
1.42
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.38
x
|
0.33
x
|
0.36
x
|
0.34
x
|
0.44
x
|
0.4
x
|
0.37
x
|
Nbr of stocks (in thousands)
|
300,242
|
291,563
|
291,563
|
291,563
|
288,017
|
-
|
-
|
Reference price
2 |
36,900
|
34,500
|
42,050
|
42,050
|
60,000
|
60,000
|
60,000
|
Announcement Date
|
20-02-04
|
21-02-05
|
22-02-10
|
23-02-09
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,871
|
7,974
|
9,179
|
10,675
|
-
|
11,442
|
11,661
|
12,198
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,275
|
3,836
|
4,631
|
4,791
|
4,737
|
7,144
|
6,996
|
7,462
|
Operating Margin
|
41.62%
|
48.11%
|
50.45%
|
44.89%
|
-
|
62.44%
|
59.99%
|
61.17%
|
Earnings before Tax (EBT)
1 |
3,425
|
3,729
|
4,905
|
5,045
|
4,724
|
5,144
|
5,372
|
5,684
|
Net income
1 |
2,408
|
2,637
|
3,526
|
3,626
|
3,452
|
3,777
|
3,913
|
4,173
|
Net margin
|
30.6%
|
33.07%
|
38.41%
|
33.97%
|
-
|
33.01%
|
33.56%
|
34.21%
|
EPS
2 |
7,877
|
8,858
|
11,819
|
11,803
|
-
|
13,008
|
13,722
|
14,815
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2,100
|
1,850
|
3,100
|
3,350
|
-
|
3,638
|
3,935
|
4,418
|
Announcement Date
|
20-02-04
|
21-02-05
|
22-02-10
|
23-02-09
|
24-01-31
|
-
|
-
|
-
|
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 |
2,220
|
2,402
|
2,456
|
2,654
|
2,733
|
2,831
|
2,648
|
2,743
|
2,874
|
-
|
2,933
|
2,707
|
2,782
|
2,710
|
2,907
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,147
|
1,121
|
1,101
|
1,698
|
1,472
|
1,075
|
1,519
|
1,339
|
1,185
|
692.2
|
1,836
|
1,798
|
1,756
|
1,483
|
-
|
Operating Margin
|
51.69%
|
46.66%
|
44.82%
|
63.98%
|
53.88%
|
37.98%
|
57.37%
|
48.82%
|
41.24%
|
-
|
62.58%
|
66.41%
|
63.12%
|
54.72%
|
-
|
Earnings before Tax (EBT)
1 |
1,276
|
1,170
|
1,219
|
1,174
|
1,584
|
1,068
|
1,496
|
1,297
|
1,242
|
689.4
|
1,401
|
1,304
|
1,401
|
1,026
|
1,498
|
Net income
1 |
928.7
|
844.5
|
902.2
|
825.2
|
1,122
|
776.3
|
1,102
|
918.7
|
957
|
473.7
|
1,034
|
938.1
|
970.6
|
743.7
|
1,081
|
Net margin
|
41.84%
|
35.15%
|
36.73%
|
31.09%
|
41.05%
|
27.42%
|
41.63%
|
33.49%
|
33.3%
|
-
|
35.25%
|
34.65%
|
34.89%
|
27.44%
|
37.19%
|
EPS
2 |
3,117
|
2,816
|
3,014
|
2,740
|
3,742
|
2,306
|
3,682
|
3,077
|
3,208
|
-
|
3,473
|
3,043
|
3,298
|
2,694
|
-
|
Dividend per Share
2 |
-
|
2,400
|
-
|
800.0
|
-
|
2,550
|
600.0
|
600.0
|
600.0
|
-
|
700.0
|
700.0
|
700.0
|
1,200
|
700.0
|
Announcement Date
|
21-10-22
|
22-02-10
|
22-04-22
|
22-08-16
|
22-10-25
|
23-02-09
|
23-04-27
|
23-07-27
|
23-10-27
|
24-01-31
|
24-04-26
|
-
|
-
|
-
|
-
|
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)
|
8.77%
|
8.86%
|
10.7%
|
10.1%
|
-
|
9.82%
|
9.32%
|
9.63%
|
ROA (Net income/ Total Assets)
|
0.59%
|
0.61%
|
0.73%
|
0.66%
|
-
|
0.6%
|
0.62%
|
0.64%
|
Assets
1 |
406,084
|
433,087
|
481,703
|
546,700
|
-
|
629,546
|
634,247
|
648,860
|
Book Value Per Share
2 |
96,461
|
105,341
|
117,363
|
124,935
|
-
|
137,094
|
149,478
|
161,941
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-04
|
21-02-05
|
22-02-10
|
23-02-09
|
24-01-31
|
-
|
-
|
-
|
Last Close Price
60,000
KRW Average target price
65,720
KRW Spread / Average Target +9.53% Consensus |
1st Jan change
|
Capi.
|
---|
| +38.25% | 12.55B | | +13.75% | 556B | | +12.36% | 298B | | +8.64% | 247B | | +21.72% | 210B | | +16.11% | 170B | | +6.88% | 162B | | +4.42% | 153B | | +0.10% | 139B | | -11.67% | 138B |
Other Banks
|