End-of-day quote
Korea S.E.
18:00:00 2024-05-09 EDT
|
5-day change
|
1st Jan Change
|
30,200
KRW
|
-0.66%
|
|
-5.48%
|
-5.62%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
496,079
|
427,936
|
906,463
|
591,930
|
627,573
|
592,272
|
-
|
-
|
Enterprise Value (EV)
2 |
507.5
|
431.8
|
857.9
|
513.1
|
627.6
|
486.7
|
575.5
|
616.8
|
P/E ratio
|
15.1
x
|
16.4
x
|
11.1
x
|
7.92
x
|
19.1
x
|
11.1
x
|
8.84
x
|
7.46
x
|
Yield
|
-
|
-
|
-
|
1.16%
|
-
|
0.83%
|
1.32%
|
0.83%
|
Capitalization / Revenue
|
1.42
x
|
1.27
x
|
1.86
x
|
1.21
x
|
1.62
x
|
1.24
x
|
0.9
x
|
0.52
x
|
EV / Revenue
|
1.45
x
|
1.28
x
|
1.76
x
|
1.05
x
|
1.62
x
|
1.02
x
|
0.88
x
|
0.54
x
|
EV / EBITDA
|
8.14
x
|
7.13
x
|
7.49
x
|
4.35
x
|
9.87
x
|
5.46
x
|
4.08
x
|
4.65
x
|
EV / FCF
|
19.8
x
|
28.1
x
|
20.7
x
|
9.86
x
|
-
|
20.5
x
|
-21.3
x
|
-71.7
x
|
FCF Yield
|
5.05%
|
3.56%
|
4.84%
|
10.1%
|
-
|
4.87%
|
-4.69%
|
-1.39%
|
Price to Book
|
2.67
x
|
2.04
x
|
2.94
x
|
1.64
x
|
-
|
1.34
x
|
1.11
x
|
1.03
x
|
Nbr of stocks (in thousands)
|
19,101
|
18,769
|
19,642
|
19,536
|
19,612
|
19,612
|
-
|
-
|
Reference price
3 |
25,971
|
22,800
|
46,150
|
30,300
|
32,000
|
30,200
|
30,200
|
30,200
|
Announcement Date
|
20-02-03
|
21-01-27
|
22-02-03
|
23-02-02
|
24-02-01
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
349.3
|
336.3
|
487.3
|
489.4
|
387
|
476.6
|
657.4
|
1,134
|
EBITDA
1 |
62.34
|
60.58
|
114.6
|
117.9
|
63.56
|
89.2
|
141.1
|
132.5
|
EBIT
1 |
46.49
|
43.84
|
96.8
|
97.11
|
42.16
|
67.5
|
90.33
|
110.2
|
Operating Margin
|
13.31%
|
13.04%
|
19.86%
|
19.85%
|
10.89%
|
14.16%
|
13.74%
|
9.72%
|
Earnings before Tax (EBT)
1 |
45.19
|
32.22
|
100.2
|
102.1
|
44.13
|
69.7
|
86.03
|
103.7
|
Net income
1 |
34.52
|
25.23
|
80.33
|
75.85
|
32.77
|
55
|
68.23
|
81.8
|
Net margin
|
9.88%
|
7.5%
|
16.48%
|
15.5%
|
8.47%
|
11.54%
|
10.38%
|
7.22%
|
EPS
2 |
1,722
|
1,388
|
4,148
|
3,828
|
1,672
|
2,721
|
3,416
|
4,048
|
Free Cash Flow
3 |
25,636
|
15,353
|
41,533
|
52,036
|
-
|
23,700
|
-27,000
|
-8,600
|
FCF margin
|
7,338.63%
|
4,565.96%
|
8,523.22%
|
10,633.66%
|
-
|
4,972.72%
|
-4,106.88%
|
-758.65%
|
FCF Conversion (EBITDA)
|
41,125.61%
|
25,342.72%
|
36,257.25%
|
44,149.52%
|
-
|
26,569.51%
|
-
|
-
|
FCF Conversion (Net income)
|
74,273.77%
|
60,864.2%
|
51,705.39%
|
68,601.31%
|
-
|
43,090.91%
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
350.0
|
-
|
250.0
|
400.0
|
250.0
|
Announcement Date
|
20-02-03
|
21-01-27
|
22-02-03
|
23-02-02
|
24-02-01
|
-
|
-
|
-
|
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 |
140.7
|
142.1
|
131
|
142.9
|
133.3
|
82.17
|
81.12
|
120.4
|
101.9
|
83.6
|
102.2
|
118.7
|
137.7
|
118
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
30.78
|
32.48
|
30.97
|
32.24
|
27.59
|
6.319
|
4.423
|
20.15
|
15.53
|
2.058
|
15.76
|
19.4
|
21.3
|
11
|
Operating Margin
|
21.87%
|
22.86%
|
23.64%
|
22.56%
|
20.7%
|
7.69%
|
5.45%
|
16.74%
|
15.24%
|
2.46%
|
15.42%
|
16.34%
|
15.47%
|
9.32%
|
Earnings before Tax (EBT)
|
32.28
|
33.37
|
33.45
|
36.43
|
36.69
|
-4.437
|
8.303
|
19.9
|
18.44
|
-2.517
|
-
|
21.1
|
23.1
|
6.4
|
Net income
1 |
25.57
|
24.44
|
25.99
|
34.64
|
29.19
|
-13.97
|
6.872
|
14.79
|
14.86
|
-3.752
|
14.91
|
17.1
|
18.5
|
-
|
Net margin
|
18.17%
|
17.2%
|
19.84%
|
24.25%
|
21.9%
|
-17%
|
8.47%
|
12.29%
|
14.58%
|
-4.49%
|
14.59%
|
14.41%
|
13.44%
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-10-26
|
22-02-03
|
22-04-27
|
22-08-01
|
22-11-02
|
23-02-02
|
23-05-12
|
23-08-01
|
23-11-03
|
24-02-01
|
24-04-29
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
11.5
|
3.82
|
-
|
-
|
-
|
-
|
-
|
24.5
|
Net Cash position
1 |
-
|
-
|
48.5
|
78.8
|
-
|
106
|
16.8
|
-
|
Leverage (Debt/EBITDA)
|
0.1839
x
|
0.063
x
|
-
|
-
|
-
|
-
|
-
|
0.1849
x
|
Free Cash Flow
2 |
25,636
|
15,353
|
41,533
|
52,036
|
-
|
23,700
|
-27,000
|
-8,600
|
ROE (net income / shareholders' equity)
|
21%
|
13.4%
|
31.4%
|
22.3%
|
8.34%
|
12.8%
|
13.2%
|
14.8%
|
ROA (Net income/ Total Assets)
|
10.7%
|
7.83%
|
20.9%
|
16.6%
|
-
|
9.2%
|
10.3%
|
11.1%
|
Assets
1 |
321.5
|
322.2
|
384.6
|
457.6
|
-
|
597.8
|
660.3
|
736.9
|
Book Value Per Share
3 |
9,741
|
11,152
|
15,712
|
18,421
|
-
|
22,576
|
27,310
|
29,187
|
Cash Flow per Share
|
-
|
1,809
|
3,140
|
4,672
|
-
|
-
|
-
|
-
|
Capex
1 |
18.8
|
17.5
|
19.3
|
40.5
|
-
|
30
|
74.7
|
30
|
Capex / Sales
|
5.37%
|
5.2%
|
3.97%
|
8.28%
|
-
|
6.29%
|
11.36%
|
2.65%
|
Announcement Date
|
20-02-03
|
21-01-27
|
22-02-03
|
23-02-02
|
24-02-01
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
30,200
KRW Average target price
50,333
KRW Spread / Average Target +66.67% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.62% | 432M | | +81.49% | 2,212B | | +35.24% | 641B | | +3.06% | 246B | | +25.89% | 203B | | +9.73% | 170B | | +42.07% | 134B | | -40.60% | 127B | | +44.84% | 112B | | +4.35% | 103B |
Other Semiconductors
|