End-of-day quote
Korea S.E.
18:00:00 2024-05-01 EDT
|
5-day change
|
1st Jan Change
|
38,250
KRW
|
+2.55%
|
|
-7.05%
|
+43.80%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,326,000
|
1,877,247
|
2,270,160
|
3,099,641
|
2,903,185
|
4,141,950
|
-
|
-
|
Enterprise Value (EV)
2 |
2,410
|
2,500
|
3,180
|
3,749
|
2,903
|
3,516
|
3,180
|
2,839
|
P/E ratio
|
-3.74
x
|
52.8
x
|
34.2
x
|
15.7
x
|
-
|
15.2
x
|
11.6
x
|
10.6
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
0.26%
|
0.31%
|
0.26%
|
Capitalization / Revenue
|
0.53
x
|
0.67
x
|
0.79
x
|
0.98
x
|
0.81
x
|
1.05
x
|
0.85
x
|
0.81
x
|
EV / Revenue
|
0.97
x
|
0.9
x
|
1.11
x
|
1.19
x
|
0.81
x
|
0.89
x
|
0.65
x
|
0.56
x
|
EV / EBITDA
|
-12.3
x
|
19.8
x
|
27.6
x
|
20.2
x
|
-
|
9.63
x
|
6.57
x
|
5.18
x
|
EV / FCF
|
-11
x
|
96.6
x
|
-29.8
x
|
5.48
x
|
-
|
11.7
x
|
8.76
x
|
6.45
x
|
FCF Yield
|
-9.05%
|
1.04%
|
-3.36%
|
18.2%
|
-
|
8.58%
|
11.4%
|
15.5%
|
Price to Book
|
1.61
x
|
1.38
x
|
1.76
x
|
2.04
x
|
-
|
2.13
x
|
1.82
x
|
1.54
x
|
Nbr of stocks (in thousands)
|
85,000
|
109,142
|
109,142
|
109,142
|
109,142
|
109,142
|
-
|
-
|
Reference price
3 |
15,600
|
17,200
|
20,800
|
28,400
|
26,600
|
38,250
|
38,250
|
38,250
|
Announcement Date
|
20-01-23
|
21-01-26
|
22-01-27
|
23-01-30
|
24-01-31
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,496
|
2,785
|
2,873
|
3,163
|
3,587
|
3,940
|
4,872
|
5,106
|
EBITDA
1 |
-196.1
|
126.3
|
115.3
|
185.8
|
-
|
365.2
|
483.7
|
548.5
|
EBIT
1 |
-207.7
|
82.06
|
80.22
|
147.5
|
210
|
320.8
|
460.9
|
461.4
|
Operating Margin
|
-8.32%
|
2.95%
|
2.79%
|
4.66%
|
5.86%
|
8.14%
|
9.46%
|
9.04%
|
Earnings before Tax (EBT)
1 |
-277.2
|
15.02
|
35.28
|
103.9
|
180.8
|
326.2
|
432.8
|
520.6
|
Net income
1 |
-282.1
|
31.02
|
66.51
|
197.8
|
161
|
258.8
|
361.4
|
392.4
|
Net margin
|
-11.3%
|
1.11%
|
2.32%
|
6.25%
|
4.49%
|
6.57%
|
7.42%
|
7.69%
|
EPS
2 |
-4,168
|
326.0
|
609.0
|
1,812
|
-
|
2,521
|
3,311
|
3,595
|
Free Cash Flow
3 |
-218,181
|
25,874
|
-106,865
|
683,758
|
-
|
301,580
|
363,133
|
440,200
|
FCF margin
|
-8,741.48%
|
928.96%
|
-3,720.26%
|
21,615.05%
|
-
|
7,655.21%
|
7,452.85%
|
8,621.59%
|
FCF Conversion (EBITDA)
|
-
|
20,492.71%
|
-
|
368,010.34%
|
-
|
82,579.41%
|
75,074.08%
|
80,250.37%
|
FCF Conversion (Net income)
|
-
|
83,408.19%
|
-
|
345,685.21%
|
-
|
116,507.63%
|
100,491.97%
|
112,177.36%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
100.0
|
116.7
|
100.0
|
Announcement Date
|
20-01-23
|
21-01-26
|
22-01-27
|
23-01-30
|
24-01-31
|
-
|
-
|
-
|
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 |
710.4
|
798
|
677.4
|
-
|
782.5
|
917.6
|
684.4
|
986.8
|
927
|
989.2
|
747.8
|
1,021
|
1,064
|
1,186
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
7.921
|
30.73
|
23.56
|
-
|
31.83
|
60.67
|
31.91
|
67.24
|
41.12
|
69.78
|
44.68
|
82.77
|
91.97
|
105.5
|
Operating Margin
|
1.11%
|
3.85%
|
3.48%
|
-
|
4.07%
|
6.61%
|
4.66%
|
6.81%
|
4.44%
|
7.05%
|
5.98%
|
8.11%
|
8.64%
|
8.9%
|
Earnings before Tax (EBT)
1 |
6.901
|
7.076
|
14.42
|
-
|
36.7
|
23.48
|
16.9
|
56.23
|
42.77
|
64.93
|
54.33
|
81.1
|
85.8
|
104.4
|
Net income
1 |
6.897
|
35.76
|
14.39
|
26.57
|
32.94
|
123.9
|
18.89
|
54.04
|
41.18
|
46.92
|
56.24
|
70.1
|
81
|
94.95
|
Net margin
|
0.97%
|
4.48%
|
2.12%
|
-
|
4.21%
|
13.5%
|
2.76%
|
5.48%
|
4.44%
|
4.74%
|
7.52%
|
6.87%
|
7.61%
|
8.01%
|
EPS
|
-
|
-
|
-
|
243.0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-10-27
|
22-01-27
|
22-04-27
|
22-08-16
|
22-10-27
|
23-01-30
|
23-04-27
|
23-07-26
|
23-10-26
|
24-01-31
|
24-04-26
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,084
|
623
|
909
|
649
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
626
|
962
|
1,303
|
Leverage (Debt/EBITDA)
|
-5.528
x
|
4.931
x
|
7.888
x
|
3.495
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
-218,181
|
25,874
|
-106,865
|
683,758
|
-
|
301,580
|
363,133
|
440,200
|
ROE (net income / shareholders' equity)
|
-37.9%
|
2.01%
|
5.01%
|
14.1%
|
-
|
14.1%
|
17.6%
|
16.6%
|
ROA (Net income/ Total Assets)
|
-8.76%
|
0.54%
|
1.6%
|
4.43%
|
-
|
5.28%
|
6.06%
|
6.35%
|
Assets
1 |
3,219
|
5,732
|
4,152
|
4,466
|
-
|
4,907
|
5,966
|
6,180
|
Book Value Per Share
3 |
9,695
|
12,493
|
11,847
|
13,930
|
-
|
17,919
|
21,049
|
24,806
|
Cash Flow per Share
3 |
-2,364
|
592.0
|
-574.0
|
6,562
|
-
|
3,313
|
3,642
|
4,963
|
Capex
1 |
27.9
|
30.5
|
44.2
|
32.5
|
-
|
81
|
68
|
54.5
|
Capex / Sales
|
1.12%
|
1.1%
|
1.54%
|
1.03%
|
-
|
2.06%
|
1.4%
|
1.07%
|
Announcement Date
|
20-01-23
|
21-01-26
|
22-01-27
|
23-01-30
|
24-01-31
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
38,250
KRW Average target price
45,450
KRW Spread / Average Target +18.82% Consensus |
1st Jan change
|
Capi.
|
---|
| +43.80% | 3.05B | | +26.73% | 28.55B | | +32.89% | 25.9B | | -7.53% | 3.07B | | +12.30% | 2.46B | | +16.66% | 1.59B | | +0.15% | 1.2B | | +9.69% | 776M | | +0.34% | 580M | | -27.87% | 388M |
Locomotive Engines & Rolling Stock
|