End-of-day quote
Korea S.E.
18:00:00 2024-05-13 EDT
|
5-day change
|
1st Jan Change
|
97,000
KRW
|
+5.90%
|
|
+1.36%
|
+50.39%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
244,822
|
497,017
|
669,861
|
428,439
|
669,562
|
1,006,938
|
-
|
-
|
Enterprise Value (EV)
2 |
271.7
|
502.1
|
670.2
|
436.3
|
669.6
|
1,172
|
1,040
|
1,106
|
P/E ratio
|
11.3
x
|
20.3
x
|
14.2
x
|
10.2
x
|
-
|
23.8
x
|
14.4
x
|
13.5
x
|
Yield
|
1.43%
|
0.7%
|
0.82%
|
2.32%
|
-
|
1.03%
|
1.03%
|
1.03%
|
Capitalization / Revenue
|
1.41
x
|
2.47
x
|
2.61
x
|
1.49
x
|
2.18
x
|
2.27
x
|
1.77
x
|
1.76
x
|
EV / Revenue
|
1.57
x
|
2.5
x
|
2.61
x
|
1.51
x
|
2.18
x
|
2.64
x
|
1.83
x
|
1.93
x
|
EV / EBITDA
|
5.66
x
|
9.12
x
|
8.35
x
|
5.22
x
|
-
|
8.55
x
|
5.59
x
|
6.11
x
|
EV / FCF
|
6.99
x
|
20.7
x
|
59.5
x
|
8.79
x
|
-
|
-90.1
x
|
15.1
x
|
-
|
FCF Yield
|
14.3%
|
4.84%
|
1.68%
|
11.4%
|
-
|
-1.11%
|
6.64%
|
-
|
Price to Book
|
2.12
x
|
3.07
x
|
3.02
x
|
1.68
x
|
-
|
4.22
x
|
3.19
x
|
2.79
x
|
Nbr of stocks (in thousands)
|
8,775
|
9,950
|
9,983
|
9,941
|
10,381
|
10,381
|
-
|
-
|
Reference price
3 |
27,900
|
49,950
|
67,100
|
43,100
|
64,500
|
97,000
|
97,000
|
97,000
|
Announcement Date
|
20-02-05
|
21-03-22
|
22-02-28
|
23-03-15
|
24-03-21
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
173.5
|
200.8
|
257
|
288.4
|
307.3
|
444.1
|
568.9
|
572
|
EBITDA
1 |
48.01
|
55.04
|
80.26
|
83.64
|
-
|
137
|
186
|
181
|
EBIT
1 |
34.84
|
35.58
|
58.83
|
55.4
|
33
|
90.9
|
135.8
|
127
|
Operating Margin
|
20.09%
|
17.72%
|
22.89%
|
19.21%
|
10.74%
|
20.47%
|
23.87%
|
22.2%
|
Earnings before Tax (EBT)
1 |
29.04
|
33.07
|
60.81
|
53.08
|
-
|
84
|
133
|
120
|
Net income
1 |
22.07
|
22.3
|
47.15
|
41.97
|
-
|
42
|
70.5
|
75
|
Net margin
|
12.72%
|
11.11%
|
18.34%
|
14.55%
|
-
|
9.46%
|
12.39%
|
13.11%
|
EPS
2 |
2,476
|
2,465
|
4,725
|
4,213
|
-
|
4,082
|
6,758
|
7,193
|
Free Cash Flow
3 |
38,892
|
24,289
|
11,261
|
49,646
|
-
|
-13,000
|
69,000
|
-
|
FCF margin
|
22,421.34%
|
12,094.62%
|
4,381.17%
|
17,215.55%
|
-
|
-2,927.27%
|
12,128.67%
|
-
|
FCF Conversion (EBITDA)
|
81,015.79%
|
44,128.33%
|
14,030.93%
|
59,353.96%
|
-
|
-
|
37,096.77%
|
-
|
FCF Conversion (Net income)
|
176,246.2%
|
108,902.69%
|
23,884.27%
|
118,297.18%
|
-
|
-
|
97,872.34%
|
-
|
Dividend per Share
2 |
400.0
|
350.0
|
550.0
|
1,000
|
-
|
1,000
|
1,000
|
1,000
|
Announcement Date
|
20-02-05
|
21-03-22
|
22-02-28
|
23-03-15
|
24-03-21
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2021 Q3
|
2022 Q3
|
2022 Q4
|
2023 Q2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
-
|
71.65
|
-
|
106.3
|
110
|
112
|
115.8
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
6.954
|
-
|
21.1
|
22.5
|
22.7
|
24.6
|
Operating Margin
|
-
|
-
|
9.71%
|
-
|
19.85%
|
20.45%
|
20.27%
|
21.24%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
10.82
|
13.89
|
5.245
|
7.736
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
7.32%
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
1,397
|
-
|
771.0
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-11-12
|
22-11-11
|
23-03-15
|
23-08-14
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
26.9
|
5.12
|
0.3
|
7.9
|
-
|
165
|
33
|
99
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.5608
x
|
0.0929
x
|
0.003698
x
|
0.0945
x
|
-
|
1.204
x
|
0.1774
x
|
0.547
x
|
Free Cash Flow
2 |
38,892
|
24,289
|
11,261
|
49,646
|
-
|
-13,000
|
69,000
|
-
|
ROE (net income / shareholders' equity)
|
24%
|
16.1%
|
24.1%
|
17.5%
|
-
|
18.8%
|
24.8%
|
22.5%
|
ROA (Net income/ Total Assets)
|
9.78%
|
7.35%
|
13.6%
|
11%
|
-
|
7%
|
9.9%
|
10.4%
|
Assets
1 |
225.6
|
303.6
|
345.6
|
381.9
|
-
|
600
|
712.1
|
721.2
|
Book Value Per Share
3 |
13,185
|
16,284
|
22,240
|
25,714
|
-
|
22,967
|
30,366
|
34,729
|
Cash Flow per Share
3 |
-
|
-
|
-
|
-
|
-
|
7,124
|
11,785
|
12,475
|
Capex
1 |
-
|
27.8
|
54.1
|
29
|
-
|
134
|
77.5
|
58
|
Capex / Sales
|
-
|
13.85%
|
21.04%
|
10.06%
|
-
|
30.17%
|
13.62%
|
10.14%
|
Announcement Date
|
20-02-05
|
21-03-22
|
22-02-28
|
23-03-15
|
24-03-21
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
97,000
KRW Average target price
91,000
KRW Spread / Average Target -6.19% Consensus |