End-of-day quote
Korea S.E.
18:00:00 2024-05-02 EDT
|
5-day change
|
1st Jan Change
|
215,500
KRW
|
-2.27%
|
|
-8.30%
|
+73.09%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,807,178
|
1,442,372
|
2,427,332
|
3,721,909
|
6,295,892
|
10,897,708
|
-
|
-
|
Enterprise Value (EV)
2 |
2,859
|
2,456
|
2,680
|
4,034
|
6,296
|
12,925
|
12,397
|
11,707
|
P/E ratio
|
13.7
x
|
11.9
x
|
9.62
x
|
18.9
x
|
-
|
18
x
|
13.4
x
|
10.6
x
|
Yield
|
-
|
-
|
1.46%
|
1.36%
|
-
|
0.89%
|
0.99%
|
1.19%
|
Capitalization / Revenue
|
0.34
x
|
0.27
x
|
0.38
x
|
0.57
x
|
0.67
x
|
1
x
|
0.88
x
|
0.81
x
|
EV / Revenue
|
0.54
x
|
0.46
x
|
0.42
x
|
0.62
x
|
0.67
x
|
1.19
x
|
1
x
|
0.87
x
|
EV / EBITDA
|
7.45
x
|
5.02
x
|
4.32
x
|
6.38
x
|
-
|
10.2
x
|
8.09
x
|
6.65
x
|
EV / FCF
|
5.09
x
|
10
x
|
4.05
x
|
3.04
x
|
-
|
22.4
x
|
17.1
x
|
14.9
x
|
FCF Yield
|
19.6%
|
9.99%
|
24.7%
|
32.8%
|
-
|
4.46%
|
5.85%
|
6.72%
|
Price to Book
|
0.73
x
|
0.56
x
|
0.84
x
|
1.3
x
|
-
|
2.74
x
|
2.29
x
|
1.98
x
|
Nbr of stocks (in thousands)
|
51,560
|
50,610
|
50,569
|
50,569
|
50,569
|
50,569
|
-
|
-
|
Reference price
3 |
35,050
|
28,500
|
48,000
|
73,600
|
124,500
|
215,500
|
215,500
|
215,500
|
Announcement Date
|
20-02-21
|
21-02-26
|
22-02-25
|
23-02-24
|
24-02-07
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,264
|
5,321
|
6,415
|
6,540
|
9,366
|
10,893
|
12,356
|
13,439
|
EBITDA
1 |
384
|
489.6
|
620.5
|
632.6
|
-
|
1,267
|
1,532
|
1,761
|
EBIT
1 |
165.2
|
243.9
|
383
|
375.3
|
701.7
|
916.9
|
1,192
|
1,407
|
Operating Margin
|
3.14%
|
4.58%
|
5.97%
|
5.74%
|
7.49%
|
8.42%
|
9.64%
|
10.47%
|
Earnings before Tax (EBT)
1 |
156.3
|
171.8
|
405.3
|
171.8
|
1,240
|
946.4
|
1,193
|
1,543
|
Net income
1 |
132.2
|
121.4
|
252.6
|
156.9
|
998.4
|
581.1
|
830
|
1,031
|
Net margin
|
2.51%
|
2.28%
|
3.94%
|
2.4%
|
10.66%
|
5.33%
|
6.72%
|
7.67%
|
EPS
2 |
2,558
|
2,390
|
4,989
|
3,897
|
-
|
11,972
|
16,139
|
20,358
|
Free Cash Flow
3 |
561,306
|
245,358
|
661,728
|
1,325,011
|
-
|
576,912
|
725,825
|
786,533
|
FCF margin
|
10,662.9%
|
4,610.74%
|
10,315.17%
|
20,261.33%
|
-
|
5,295.94%
|
5,874.11%
|
5,852.41%
|
FCF Conversion (EBITDA)
|
146,174.28%
|
50,115.33%
|
106,648.4%
|
209,453.88%
|
-
|
45,527.25%
|
47,388.7%
|
44,655.7%
|
FCF Conversion (Net income)
|
424,572.05%
|
202,106.85%
|
261,966.56%
|
844,580.11%
|
-
|
99,281.64%
|
87,444.31%
|
76,318.35%
|
Dividend per Share
2 |
-
|
-
|
700.0
|
1,000
|
-
|
1,920
|
2,142
|
2,555
|
Announcement Date
|
20-02-21
|
21-02-26
|
22-02-25
|
23-02-24
|
24-02-07
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
1,542
|
1,974
|
1,378
|
1,671
|
1,398
|
2,518
|
1,927
|
1,798
|
1,982
|
3,442
|
1,848
|
2,467
|
2,737
|
3,707
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
103.3
|
81.3
|
66.4
|
112.9
|
64.4
|
176.6
|
228.5
|
83.1
|
104.3
|
289.5
|
37.4
|
216.2
|
269.8
|
350.4
|
Operating Margin
|
6.7%
|
4.12%
|
4.82%
|
6.76%
|
4.61%
|
7.01%
|
11.86%
|
4.62%
|
5.26%
|
8.41%
|
2.02%
|
8.76%
|
9.86%
|
9.45%
|
Earnings before Tax (EBT)
1 |
105.7
|
42
|
57
|
46
|
111.4
|
54.62
|
654.5
|
344.3
|
13.7
|
227.1
|
56.2
|
209.6
|
268
|
361.8
|
Net income
1 |
58.3
|
30.2
|
40.4
|
25.7
|
88.7
|
89.69
|
408.8
|
269.6
|
-20.6
|
171.8
|
-12.6
|
140.7
|
181.1
|
246.1
|
Net margin
|
3.78%
|
1.53%
|
2.93%
|
1.54%
|
6.35%
|
3.56%
|
21.21%
|
14.99%
|
-1.04%
|
4.99%
|
-0.68%
|
5.7%
|
6.62%
|
6.64%
|
EPS
|
1,151
|
596.0
|
-
|
-
|
-
|
-
|
8,041
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-10-29
|
22-02-25
|
22-04-29
|
22-07-29
|
22-10-31
|
23-02-24
|
23-04-27
|
23-07-27
|
23-10-31
|
24-02-07
|
24-04-30
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,052
|
1,014
|
253
|
312
|
-
|
2,028
|
1,499
|
810
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.74
x
|
2.071
x
|
0.4071
x
|
0.4937
x
|
-
|
1.6
x
|
0.9789
x
|
0.4597
x
|
Free Cash Flow
2 |
561,306
|
245,358
|
661,728
|
1,325,011
|
-
|
576,913
|
725,825
|
786,533
|
ROE (net income / shareholders' equity)
|
6.02%
|
5.64%
|
8.72%
|
3.98%
|
23.2%
|
14.5%
|
18.1%
|
18%
|
ROA (Net income/ Total Assets)
|
2.05%
|
1.81%
|
2.46%
|
1.86%
|
-
|
2.94%
|
3.77%
|
4.32%
|
Assets
1 |
6,437
|
6,696
|
10,256
|
8,416
|
-
|
19,746
|
22,037
|
23,856
|
Book Value Per Share
3 |
48,217
|
51,133
|
57,134
|
56,612
|
-
|
78,570
|
94,045
|
109,020
|
Cash Flow per Share
3 |
13,836
|
8,557
|
19,556
|
30,038
|
-
|
20,165
|
23,874
|
29,881
|
Capex
1 |
154
|
189
|
166
|
197
|
-
|
365
|
390
|
419
|
Capex / Sales
|
2.92%
|
3.56%
|
2.59%
|
3.01%
|
-
|
3.35%
|
3.16%
|
3.12%
|
Announcement Date
|
20-02-21
|
21-02-26
|
22-02-25
|
23-02-24
|
24-02-07
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
215,500
KRW Average target price
243,875
KRW Spread / Average Target +13.17% Consensus |
1st Jan change
|
Capi.
|
---|
| +73.09% | 8.04B | | +20.51% | 135B | | +10.96% | 78.93B | | +0.20% | 69.42B | | +22.60% | 51.47B | | +39.51% | 43.89B | | +0.75% | 40.26B | | +39.81% | 31.44B | | +23.31% | 24.04B | | +27.19% | 20.53B |
Other Aerospace & Defense
|