End-of-day quote
Korea S.E.
18:00:00 2024-05-09 EDT
|
5-day change
|
1st Jan Change
|
17,700
KRW
|
+0.80%
|
|
+0.34%
|
+21.23%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,126,772
|
1,719,934
|
1,509,061
|
658,979
|
936,872
|
1,135,797
|
-
|
-
|
Enterprise Value (EV)
2 |
721.7
|
730.3
|
1,488
|
2,567
|
936.9
|
2,403
|
2,339
|
2,167
|
P/E ratio
|
2.72
x
|
7.21
x
|
8.55
x
|
13.1
x
|
5.45
x
|
6.34
x
|
4.57
x
|
3.93
x
|
Yield
|
1.95%
|
2.3%
|
2.62%
|
6%
|
-
|
3.79%
|
3.91%
|
4.7%
|
Capitalization / Revenue
|
0.27
x
|
0.47
x
|
0.45
x
|
0.2
x
|
0.22
x
|
0.26
x
|
0.23
x
|
0.23
x
|
EV / Revenue
|
0.17
x
|
0.2
x
|
0.44
x
|
0.78
x
|
0.22
x
|
0.56
x
|
0.48
x
|
0.43
x
|
EV / EBITDA
|
1.25
x
|
1.17
x
|
4.77
x
|
15.8
x
|
3.67
x
|
8.19
x
|
6.11
x
|
4.9
x
|
EV / FCF
|
-5.77
x
|
-2.77
x
|
112
x
|
-1.41
x
|
-
|
14.1
x
|
9.71
x
|
4.59
x
|
FCF Yield
|
-17.3%
|
-36.1%
|
0.89%
|
-70.8%
|
-
|
7.09%
|
10.3%
|
21.8%
|
Price to Book
|
0.5
x
|
0.58
x
|
0.52
x
|
0.23
x
|
-
|
0.37
x
|
0.35
x
|
0.32
x
|
Nbr of stocks (in thousands)
|
43,929
|
65,898
|
65,898
|
65,898
|
64,169
|
64,169
|
-
|
-
|
Reference price
3 |
25,650
|
26,100
|
22,900
|
10,000
|
14,600
|
17,700
|
17,700
|
17,700
|
Announcement Date
|
20-01-31
|
21-02-02
|
22-02-09
|
23-02-09
|
24-01-25
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,216
|
3,670
|
3,369
|
3,298
|
4,191
|
4,309
|
4,907
|
5,032
|
EBITDA
1 |
577.4
|
622.1
|
311.9
|
162.5
|
255.1
|
293.2
|
382.7
|
441.9
|
EBIT
1 |
551.5
|
585.7
|
330.4
|
116.4
|
195.3
|
245.2
|
343.9
|
406
|
Operating Margin
|
13.08%
|
15.96%
|
9.81%
|
3.53%
|
4.66%
|
5.69%
|
7.01%
|
8.07%
|
Earnings before Tax (EBT)
1 |
558.9
|
347.6
|
351.4
|
120.9
|
238.7
|
247.2
|
354.7
|
407.2
|
Net income
1 |
413.7
|
220.2
|
206.1
|
50.37
|
174.3
|
183.9
|
255.2
|
297.1
|
Net margin
|
9.81%
|
6%
|
6.12%
|
1.53%
|
4.16%
|
4.27%
|
5.2%
|
5.9%
|
EPS
2 |
9,417
|
3,622
|
2,679
|
764.0
|
2,678
|
2,792
|
3,874
|
4,508
|
Free Cash Flow
3 |
-124,972
|
-263,507
|
13,318
|
-1,817,213
|
-
|
170,333
|
240,820
|
471,820
|
FCF margin
|
-2,963.89%
|
-7,179.6%
|
395.27%
|
-55,095.44%
|
-
|
3,953.17%
|
4,907.47%
|
9,375.62%
|
FCF Conversion (EBITDA)
|
-
|
-
|
4,269.76%
|
-
|
-
|
58,089.64%
|
62,924.52%
|
106,760.41%
|
FCF Conversion (Net income)
|
-
|
-
|
6,461.08%
|
-
|
-
|
92,631.2%
|
94,377.53%
|
158,829.87%
|
Dividend per Share
2 |
500.0
|
600.0
|
600.0
|
600.0
|
-
|
671.4
|
692.9
|
831.2
|
Announcement Date
|
20-01-31
|
21-02-02
|
22-02-09
|
23-02-09
|
24-01-25
|
-
|
-
|
-
|
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 |
859.4
|
1,003
|
731.8
|
959.5
|
737.8
|
915.3
|
-
|
933.6
|
1,033
|
1,149
|
955.4
|
1,080
|
1,099
|
1,204
|
EBITDA
1 |
77.44
|
-6.601
|
-84
|
-
|
-
|
-
|
-
|
-
|
-
|
90
|
58.1
|
72.8
|
81.3
|
-
|
EBIT
1 |
66.4
|
40.76
|
68.1
|
66.7
|
69.55
|
74.3
|
50.09
|
5.733
|
62.03
|
77.46
|
41.6
|
56.44
|
74.46
|
81.22
|
Operating Margin
|
7.73%
|
4.06%
|
9.31%
|
6.95%
|
9.43%
|
8.12%
|
-
|
0.61%
|
6%
|
6.74%
|
4.35%
|
5.23%
|
6.78%
|
6.74%
|
Earnings before Tax (EBT)
1 |
89.98
|
15.8
|
60.4
|
91.16
|
55.52
|
-
|
-
|
-
|
82.62
|
74.46
|
45.31
|
58
|
75
|
106
|
Net income
1 |
43.8
|
-8.068
|
47.54
|
67.24
|
28.96
|
29.73
|
-
|
-
|
62.2
|
56.46
|
30.47
|
49.9
|
58.95
|
66
|
Net margin
|
5.1%
|
-0.8%
|
6.5%
|
7.01%
|
3.93%
|
3.25%
|
-
|
-
|
6.02%
|
4.91%
|
3.19%
|
4.62%
|
5.37%
|
5.48%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-10-28
|
22-02-09
|
22-04-28
|
22-07-28
|
22-10-28
|
23-02-09
|
23-04-25
|
23-07-25
|
23-10-23
|
24-01-25
|
24-04-26
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
1,908
|
-
|
1,267
|
1,204
|
1,032
|
Net Cash position
1 |
405
|
990
|
21
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
11.74
x
|
-
|
4.32
x
|
3.145
x
|
2.334
x
|
Free Cash Flow
2 |
-124,972
|
-263,507
|
13,318
|
-1,817,213
|
-
|
170,333
|
240,820
|
471,820
|
ROE (net income / shareholders' equity)
|
20.3%
|
8.85%
|
7.28%
|
1.75%
|
-
|
6.51%
|
8.49%
|
9.38%
|
ROA (Net income/ Total Assets)
|
8.92%
|
4.18%
|
2.78%
|
0.72%
|
-
|
2.85%
|
3.86%
|
4.28%
|
Assets
1 |
4,638
|
5,263
|
7,404
|
6,951
|
-
|
6,452
|
6,613
|
6,934
|
Book Value Per Share
3 |
50,803
|
45,119
|
43,665
|
43,919
|
-
|
48,202
|
51,285
|
55,262
|
Cash Flow per Share
3 |
-2,731
|
-4,259
|
462.0
|
-26,331
|
-
|
4,124
|
5,900
|
6,124
|
Capex
1 |
4.98
|
4.6
|
17.1
|
82.1
|
-
|
95.7
|
152
|
158
|
Capex / Sales
|
0.12%
|
0.13%
|
0.51%
|
2.49%
|
-
|
2.22%
|
3.1%
|
3.14%
|
Announcement Date
|
20-01-31
|
21-02-02
|
22-02-09
|
23-02-09
|
24-01-25
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
17,700
KRW Average target price
22,875
KRW Spread / Average Target +29.24% Consensus |
1st Jan change
|
Capi.
|
---|
| +21.23% | 829M | | +1.67% | 71.03B | | -7.25% | 53.83B | | +25.80% | 39.74B | | +13.93% | 31.57B | | +4.72% | 27.28B | | +17.96% | 21.32B | | +17.92% | 19.99B | | +76.52% | 17.87B | | +32.47% | 17.66B |
Other Construction & Engineering
|