End-of-day quote
Korea S.E.
18:00:00 2024-05-06 EDT
|
5-day change
|
1st Jan Change
|
34,950
KRW
|
+1.75%
|
|
+0.14%
|
+2.19%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
390,819
|
396,126
|
1,013,233
|
507,666
|
1,628,758
|
1,664,477
|
-
|
-
|
Enterprise Value (EV)
2 |
475.5
|
494.8
|
986
|
507.7
|
1,629
|
1,507
|
1,421
|
1,384
|
P/E ratio
|
15.2
x
|
-48.3
x
|
6.96
x
|
4.79
x
|
47.8
x
|
16.8
x
|
13.6
x
|
-
|
Yield
|
0.86%
|
-
|
0.74%
|
-
|
-
|
0.45%
|
0.53%
|
-
|
Capitalization / Revenue
|
1.51
x
|
3.34
x
|
2.69
x
|
1.16
x
|
5.72
x
|
4
x
|
3.36
x
|
3.8
x
|
EV / Revenue
|
1.84
x
|
4.17
x
|
2.61
x
|
1.16
x
|
5.72
x
|
3.62
x
|
2.87
x
|
3.16
x
|
EV / EBITDA
|
11.8
x
|
-48.4
x
|
8.42
x
|
3.63
x
|
34.5
x
|
11.7
x
|
8.71
x
|
10.6
x
|
EV / FCF
|
-13
x
|
-5.21
x
|
11.3
x
|
-
|
-
|
19.9
x
|
18.7
x
|
-
|
FCF Yield
|
-7.68%
|
-19.2%
|
8.83%
|
-
|
-
|
5.03%
|
5.33%
|
-
|
Price to Book
|
1.61
x
|
1.74
x
|
2.74
x
|
-
|
-
|
2.74
x
|
2.27
x
|
-
|
Nbr of stocks (in thousands)
|
48,249
|
48,249
|
48,249
|
47,893
|
47,625
|
47,625
|
-
|
-
|
Reference price
3 |
8,100
|
8,210
|
21,000
|
10,600
|
34,200
|
34,950
|
34,950
|
34,950
|
Announcement Date
|
20-02-21
|
21-02-26
|
22-02-25
|
23-02-22
|
24-01-31
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
259.1
|
118.5
|
377.3
|
437.9
|
284.7
|
416.3
|
495.1
|
438
|
EBITDA
1 |
40.12
|
-10.22
|
117.1
|
140
|
47.23
|
129
|
163.2
|
130
|
EBIT
1 |
30.94
|
-26.19
|
102.6
|
123.9
|
28.94
|
108.6
|
142.1
|
107
|
Operating Margin
|
11.94%
|
-22.09%
|
27.2%
|
28.29%
|
10.16%
|
26.07%
|
28.71%
|
24.43%
|
Earnings before Tax (EBT)
1 |
29.83
|
-5.407
|
174.3
|
135.1
|
44.71
|
126.6
|
156.8
|
-
|
Net income
1 |
25.76
|
-9.282
|
145.5
|
106.2
|
34
|
99.94
|
123.7
|
103
|
Net margin
|
9.95%
|
-7.83%
|
38.56%
|
24.24%
|
11.94%
|
24%
|
24.99%
|
23.52%
|
EPS
2 |
534.0
|
-170.0
|
3,016
|
2,211
|
716.0
|
2,085
|
2,573
|
-
|
Free Cash Flow
3 |
-36,523
|
-94,945
|
87,043
|
-
|
-
|
75,780
|
75,800
|
-
|
FCF margin
|
-14,098.23%
|
-80,091.61%
|
23,070.37%
|
-
|
-
|
18,201.47%
|
15,311.28%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
74,329.2%
|
-
|
-
|
58,735.08%
|
46,451.77%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
59,822.11%
|
-
|
-
|
75,825.5%
|
61,267.38%
|
-
|
Dividend per Share
2 |
70.00
|
-
|
155.0
|
-
|
-
|
159.0
|
186.5
|
-
|
Announcement Date
|
20-02-21
|
21-02-26
|
22-02-25
|
23-02-22
|
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 |
-
|
141.3
|
107
|
119
|
105.2
|
106.8
|
-
|
31.66
|
86.07
|
98.3
|
56.57
|
86.28
|
112.2
|
132.2
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
50.73
|
30.6
|
34.63
|
30.64
|
28.02
|
-
|
-8.735
|
6.181
|
19.9
|
7.03
|
19.73
|
30.03
|
36.33
|
Operating Margin
|
-
|
35.9%
|
28.6%
|
29.1%
|
29.14%
|
26.23%
|
-
|
-27.59%
|
7.18%
|
20.24%
|
12.43%
|
22.87%
|
26.77%
|
27.47%
|
Earnings before Tax (EBT)
|
-
|
-
|
32.75
|
37.8
|
-
|
-
|
-
|
-
|
5.406
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
26.35
|
-
|
24.63
|
28.78
|
-
|
21.43
|
10.41
|
-
|
3.958
|
26.98
|
16.08
|
18.4
|
22.5
|
26.6
|
Net margin
|
-
|
-
|
23.02%
|
24.19%
|
-
|
20.06%
|
-
|
-
|
4.6%
|
27.45%
|
28.43%
|
21.33%
|
20.05%
|
20.11%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
218.0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-11-15
|
22-02-25
|
22-05-02
|
22-08-04
|
22-11-03
|
23-02-22
|
23-05-15
|
23-08-02
|
23-11-06
|
24-01-31
|
24-05-02
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
84.6
|
98.6
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
27.2
|
-
|
-
|
158
|
244
|
280
|
Leverage (Debt/EBITDA)
|
2.11
x
|
-9.652
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
-36,523
|
-94,945
|
87,043
|
-
|
-
|
75,780
|
75,800
|
-
|
ROE (net income / shareholders' equity)
|
13.2%
|
-3.92%
|
48.7%
|
-
|
7.15%
|
17.8%
|
18.2%
|
13.5%
|
ROA (Net income/ Total Assets)
|
7.42%
|
-1.86%
|
23.1%
|
-
|
-
|
11.9%
|
13%
|
-
|
Assets
1 |
347
|
499.1
|
630.6
|
-
|
-
|
839.8
|
950.2
|
-
|
Book Value Per Share
3 |
5,033
|
4,713
|
7,661
|
-
|
-
|
12,759
|
15,402
|
-
|
Cash Flow per Share
3 |
-
|
-
|
-
|
-
|
-
|
2,653
|
3,214
|
-
|
Capex
1 |
95
|
96.5
|
23.7
|
-
|
-
|
32.1
|
42.6
|
39
|
Capex / Sales
|
36.67%
|
81.42%
|
6.27%
|
-
|
-
|
7.7%
|
8.59%
|
8.9%
|
Announcement Date
|
20-02-21
|
21-02-26
|
22-02-25
|
23-02-22
|
24-01-31
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
34,950
KRW Average target price
47,200
KRW Spread / Average Target +35.05% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.19% | 1.21B | | +27.92% | 174B | | +44.20% | 32.71B | | +32.01% | 31.94B | | +29.05% | 23.48B | | -8.58% | 12.32B | | -6.34% | 10.55B | | +121.23% | 9.24B | | +39.97% | 6.21B | | -23.81% | 5B |
Semiconductor Machinery Manufacturing
|