End-of-day quote
Korea S.E.
18:00:00 2024-05-07 EDT
|
5-day change
|
1st Jan Change
|
69,100
KRW
|
+4.70%
|
|
+2.52%
|
+12.72%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,068,929
|
4,525,641
|
4,623,784
|
3,054,833
|
3,479,288
|
3,913,281
|
-
|
-
|
Enterprise Value (EV)
1 |
4,068,929
|
4,525,641
|
4,623,784
|
3,054,833
|
3,479,288
|
3,913,281
|
3,913,281
|
3,913,281
|
P/E ratio
|
4.98
x
|
5.35
x
|
2.67
x
|
4.89
x
|
5.04
x
|
4.57
x
|
4.59
x
|
4.33
x
|
Yield
|
4.01%
|
3.8%
|
7.62%
|
4.32%
|
-
|
4.84%
|
5.13%
|
5.34%
|
Capitalization / Revenue
|
2.27
x
|
2.1
x
|
1.28
x
|
1.61
x
|
-
|
1.68
x
|
1.61
x
|
1.54
x
|
EV / Revenue
|
2.27
x
|
2.1
x
|
1.28
x
|
1.61
x
|
-
|
1.68
x
|
1.61
x
|
1.54
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.84
x
|
0.82
x
|
0.67
x
|
0.41
x
|
-
|
0.43
x
|
0.41
x
|
0.39
x
|
Nbr of stocks (in thousands)
|
58,397
|
58,397
|
58,397
|
58,397
|
58,397
|
58,397
|
-
|
-
|
Reference price
2 |
72,400
|
79,000
|
80,700
|
53,300
|
61,300
|
69,100
|
69,100
|
69,100
|
Announcement Date
|
20-02-06
|
21-02-10
|
22-02-10
|
23-02-09
|
24-02-15
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,792
|
2,159
|
3,618
|
1,893
|
-
|
2,336
|
2,427
|
2,546
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
960
|
856.4
|
1,516
|
590.5
|
821.2
|
1,113
|
1,147
|
1,169
|
Operating Margin
|
53.58%
|
39.66%
|
41.89%
|
31.19%
|
-
|
47.65%
|
47.26%
|
45.93%
|
Earnings before Tax (EBT)
1 |
1,081
|
1,196
|
2,413
|
685.5
|
729.9
|
1,176
|
1,167
|
1,140
|
Net income
1 |
845.2
|
863.4
|
1,762
|
669.9
|
708.9
|
879.4
|
866.2
|
856.5
|
Net margin
|
47.17%
|
39.99%
|
48.68%
|
35.38%
|
-
|
37.65%
|
35.69%
|
33.64%
|
EPS
2 |
14,528
|
14,780
|
30,208
|
10,900
|
12,162
|
15,121
|
15,054
|
15,965
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2,900
|
3,000
|
6,150
|
2,300
|
-
|
3,345
|
3,544
|
3,690
|
Announcement Date
|
20-02-06
|
21-02-10
|
22-02-10
|
23-02-09
|
24-02-15
|
-
|
-
|
-
|
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 |
721.5
|
699.9
|
644.8
|
427.4
|
475.7
|
206.8
|
641.4
|
516.2
|
526.8
|
-
|
699.5
|
496.3
|
523
|
488
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
417.7
|
269.8
|
338.1
|
167.2
|
182.3
|
-97.19
|
323.5
|
255.7
|
212.6
|
28.66
|
381.6
|
192.7
|
178
|
139
|
Operating Margin
|
57.89%
|
38.55%
|
52.44%
|
39.12%
|
38.33%
|
-47%
|
50.44%
|
49.53%
|
40.35%
|
-
|
54.55%
|
38.82%
|
34.03%
|
28.48%
|
Earnings before Tax (EBT)
1 |
1,043
|
385.4
|
395.6
|
181.6
|
225.5
|
-117.2
|
399.3
|
294.6
|
269.3
|
-77.42
|
465.4
|
258
|
-
|
-
|
Net income
1 |
752.3
|
304.7
|
306.8
|
99.5
|
165.6
|
98.5
|
301.2
|
219.8
|
212.2
|
-26.21
|
340.4
|
170
|
162
|
129
|
Net margin
|
104.28%
|
43.53%
|
47.58%
|
23.28%
|
34.82%
|
47.63%
|
46.96%
|
42.58%
|
40.28%
|
-
|
48.66%
|
34.25%
|
30.98%
|
26.43%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-11-02
|
22-02-10
|
22-05-04
|
22-08-02
|
22-11-09
|
23-02-09
|
23-05-04
|
23-08-04
|
23-11-09
|
24-02-15
|
24-05-07
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
17.3%
|
16.2%
|
27%
|
8.83%
|
8.78%
|
10.6%
|
9.71%
|
9.46%
|
ROA (Net income/ Total Assets)
|
1.38%
|
1.32%
|
2.31%
|
0.76%
|
-
|
0.9%
|
0.88%
|
0.92%
|
Assets
1 |
61,368
|
65,500
|
76,272
|
88,536
|
-
|
97,353
|
98,994
|
93,098
|
Book Value Per Share
2 |
85,684
|
96,097
|
120,664
|
131,505
|
-
|
161,934
|
167,190
|
176,420
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-06
|
21-02-10
|
22-02-10
|
23-02-09
|
24-02-15
|
-
|
-
|
-
|
Last Close Price
69,100
KRW Average target price
81,364
KRW Spread / Average Target +17.75% Consensus |