End-of-day quote
Korea S.E.
18:00:00 2024-05-02 EDT
|
5-day change
|
1st Jan Change
|
69,900
KRW
|
+3.25%
|
|
+4.80%
|
-31.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
799,258
|
1,270,965
|
1,678,072
|
2,244,048
|
3,354,859
|
2,316,001
|
-
|
-
|
Enterprise Value (EV)
2 |
702
|
1,172
|
1,579
|
2,108
|
3,355
|
2,002
|
1,884
|
1,748
|
P/E ratio
|
25.5
x
|
43
x
|
24.9
x
|
33.3
x
|
31.8
x
|
17.4
x
|
14.6
x
|
14.2
x
|
Yield
|
0.64%
|
0.4%
|
0.73%
|
-
|
-
|
0.86%
|
0.99%
|
1.17%
|
Capitalization / Revenue
|
5.14
x
|
8.8
x
|
8.65
x
|
6.49
x
|
5.92
x
|
3.67
x
|
3.15
x
|
2.92
x
|
EV / Revenue
|
4.52
x
|
8.12
x
|
8.15
x
|
6.09
x
|
5.92
x
|
3.17
x
|
2.57
x
|
2.2
x
|
EV / EBITDA
|
14.9
x
|
24.3
x
|
25.2
x
|
20.5
x
|
18.6
x
|
10
x
|
7.97
x
|
6.96
x
|
EV / FCF
|
14.3
x
|
63.7
x
|
34.8
x
|
24.4
x
|
-
|
16.7
x
|
12.7
x
|
12.2
x
|
FCF Yield
|
7.01%
|
1.57%
|
2.87%
|
4.1%
|
-
|
5.98%
|
7.85%
|
8.22%
|
Price to Book
|
5.39
x
|
7.46
x
|
6.8
x
|
7.47
x
|
-
|
4.68
x
|
3.59
x
|
2.98
x
|
Nbr of stocks (in thousands)
|
33,096
|
33,098
|
33,098
|
33,098
|
33,118
|
33,133
|
-
|
-
|
Reference price
3 |
24,150
|
38,400
|
50,700
|
67,800
|
101,300
|
69,900
|
69,900
|
69,900
|
Announcement Date
|
20-03-04
|
21-03-18
|
22-03-14
|
23-03-10
|
24-03-07
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
155.4
|
144.4
|
193.9
|
345.9
|
566.5
|
630.9
|
734.5
|
794.4
|
EBITDA
1 |
47.02
|
48.21
|
62.59
|
102.7
|
180.5
|
200.2
|
236.4
|
251.2
|
EBIT
1 |
43.46
|
44.14
|
57.9
|
96.63
|
169.4
|
189.6
|
225.6
|
238.1
|
Operating Margin
|
27.96%
|
30.57%
|
29.86%
|
27.94%
|
29.91%
|
30.05%
|
30.72%
|
29.97%
|
Earnings before Tax (EBT)
1 |
43.02
|
37.99
|
85.91
|
94.12
|
155.7
|
188.8
|
227.9
|
232.1
|
Net income
1 |
31.52
|
29.53
|
67.46
|
67.48
|
105
|
138.6
|
168.8
|
170.2
|
Net margin
|
20.28%
|
20.45%
|
34.79%
|
19.51%
|
18.54%
|
21.96%
|
22.99%
|
21.42%
|
EPS
2 |
947.0
|
892.0
|
2,037
|
2,038
|
3,184
|
4,021
|
4,776
|
4,927
|
Free Cash Flow
3 |
49,196
|
18,404
|
45,390
|
86,325
|
-
|
119,646
|
147,846
|
143,791
|
FCF margin
|
31,650.66%
|
12,744.93%
|
23,408.94%
|
24,957.07%
|
-
|
18,964.05%
|
20,129.4%
|
18,101.01%
|
FCF Conversion (EBITDA)
|
104,620.48%
|
38,175.68%
|
72,514.03%
|
84,074.5%
|
-
|
59,752.05%
|
62,550.86%
|
57,250.86%
|
FCF Conversion (Net income)
|
156,103.31%
|
62,313.39%
|
67,283.17%
|
127,919.06%
|
-
|
86,347.44%
|
87,576.12%
|
84,503.34%
|
Dividend per Share
2 |
155.0
|
154.0
|
369.0
|
-
|
-
|
598.8
|
692.4
|
815.2
|
Announcement Date
|
20-03-04
|
21-03-18
|
22-03-14
|
23-03-10
|
24-03-07
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Net sales
1 |
57.26
|
63.77
|
67.79
|
67.76
|
95.14
|
115.2
|
118
|
151.7
|
139.7
|
157.1
|
140
|
147.7
|
159.8
|
185.8
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
28.09
|
44.56
|
-
|
-
|
41.09
|
45.1
|
43.7
|
56.5
|
60.3
|
-
|
EBIT
1 |
18.23
|
16.3
|
19.17
|
24.27
|
27.51
|
25.69
|
42.03
|
45.69
|
43.83
|
37.89
|
44.68
|
47.12
|
49.35
|
52.74
|
-
|
Operating Margin
|
31.83%
|
25.57%
|
28.28%
|
35.82%
|
28.91%
|
22.3%
|
35.6%
|
30.11%
|
31.39%
|
24.13%
|
31.93%
|
31.9%
|
30.88%
|
28.38%
|
-
|
Earnings before Tax (EBT)
1 |
19.55
|
44.56
|
19.52
|
22.51
|
28.6
|
29.59
|
52.62
|
39.3
|
44.29
|
19.46
|
47.1
|
42.08
|
49.57
|
55.04
|
-
|
Net income
1 |
16.51
|
34.08
|
16.66
|
15.28
|
22.41
|
13.13
|
41.47
|
25.56
|
34.53
|
3.909
|
34.12
|
31.42
|
37.16
|
37.71
|
-
|
Net margin
|
28.84%
|
53.44%
|
24.58%
|
22.55%
|
23.55%
|
11.4%
|
35.13%
|
16.84%
|
24.73%
|
2.49%
|
24.38%
|
21.27%
|
23.25%
|
20.29%
|
-
|
EPS
|
-
|
-
|
-
|
-
|
677.0
|
396.0
|
1,252
|
771.0
|
1,042
|
118.0
|
-
|
659.7
|
627.1
|
1,926
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
650.0
|
-
|
Announcement Date
|
21-11-15
|
22-03-14
|
22-05-16
|
22-08-16
|
22-11-14
|
23-03-10
|
23-05-15
|
23-08-11
|
23-11-10
|
24-03-07
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
97.3
|
98.5
|
98.6
|
136
|
-
|
314
|
432
|
568
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
49,196
|
18,404
|
45,390
|
86,325
|
-
|
119,646
|
147,846
|
143,791
|
ROE (net income / shareholders' equity)
|
21.7%
|
17.3%
|
30.9%
|
24.3%
|
29.9%
|
30.7%
|
28.1%
|
24.8%
|
ROA (Net income/ Total Assets)
|
17.2%
|
13.7%
|
24.9%
|
23.4%
|
-
|
21.6%
|
21.4%
|
19.1%
|
Assets
1 |
183.6
|
215.9
|
270.7
|
287.8
|
-
|
642.8
|
790.7
|
891.4
|
Book Value Per Share
3 |
4,477
|
5,146
|
7,451
|
9,075
|
-
|
14,928
|
19,476
|
23,483
|
Cash Flow per Share
3 |
1,541
|
667.0
|
1,384
|
2,646
|
-
|
4,509
|
5,393
|
6,094
|
Capex
1 |
1.75
|
3.66
|
0.44
|
1.32
|
-
|
6.43
|
8.93
|
14.9
|
Capex / Sales
|
1.12%
|
2.53%
|
0.23%
|
0.38%
|
-
|
1.02%
|
1.22%
|
1.87%
|
Announcement Date
|
20-03-04
|
21-03-18
|
22-03-14
|
23-03-10
|
24-03-07
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
69,900
KRW Average target price
110,591
KRW Spread / Average Target +58.21% Consensus |