End-of-day quote
Korea S.E.
18:00:00 2024-04-28 EDT
|
5-day change
|
1st Jan Change
|
21,050
KRW
|
+1.20%
|
|
+3.95%
|
-11.92%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,725,065
|
4,786,823
|
10,249,973
|
8,484,764
|
8,828,076
|
7,777,259
|
-
|
-
|
Enterprise Value (EV)
2 |
18,166
|
17,130
|
18,629
|
16,638
|
8,828
|
11,840
|
10,923
|
9,898
|
P/E ratio
|
-4.35
x
|
-17.3
x
|
17.7
x
|
4.79
x
|
-
|
6.74
x
|
7.15
x
|
7.22
x
|
Yield
|
0.88%
|
-
|
-
|
-
|
-
|
3.46%
|
3.49%
|
3.19%
|
Capitalization / Revenue
|
0.21
x
|
0.63
x
|
1.14
x
|
0.6
x
|
0.55
x
|
0.45
x
|
0.44
x
|
0.42
x
|
EV / Revenue
|
1.43
x
|
2.25
x
|
2.07
x
|
1.18
x
|
0.55
x
|
0.68
x
|
0.61
x
|
0.54
x
|
EV / EBITDA
|
7.76
x
|
8.24
x
|
5.98
x
|
3.71
x
|
-
|
3.34
x
|
3.26
x
|
2.89
x
|
EV / FCF
|
16.3
x
|
22.4
x
|
5.87
x
|
3.46
x
|
-
|
5.75
x
|
5.92
x
|
5.54
x
|
FCF Yield
|
6.15%
|
4.47%
|
17%
|
28.9%
|
-
|
17.4%
|
16.9%
|
18%
|
Price to Book
|
0.96
x
|
1.14
x
|
1.39
x
|
0.92
x
|
-
|
0.76
x
|
0.68
x
|
0.72
x
|
Nbr of stocks (in thousands)
|
95,955
|
175,320
|
348,932
|
369,331
|
369,331
|
369,331
|
-
|
-
|
Reference price
3 |
28,500
|
27,200
|
29,350
|
22,950
|
23,900
|
21,050
|
21,050
|
21,050
|
Announcement Date
|
20-02-06
|
21-02-04
|
22-01-27
|
23-02-01
|
24-01-30
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
12,683
|
7,606
|
9,017
|
14,097
|
16,112
|
17,436
|
17,863
|
18,432
|
EBITDA
1 |
2,340
|
2,078
|
3,113
|
4,480
|
-
|
3,540
|
3,346
|
3,428
|
EBIT
1 |
257.5
|
108.9
|
1,418
|
2,831
|
1,790
|
1,812
|
1,617
|
1,581
|
Operating Margin
|
2.03%
|
1.43%
|
15.73%
|
20.08%
|
11.11%
|
10.39%
|
9.05%
|
8.58%
|
Earnings before Tax (EBT)
1 |
-734.5
|
-934.1
|
796.7
|
2,562
|
1,576
|
1,634
|
1,620
|
1,528
|
Net income
1 |
-629.1
|
-211.5
|
531.4
|
1,732
|
1,132
|
1,156
|
1,299
|
1,070
|
Net margin
|
-4.96%
|
-2.78%
|
5.89%
|
12.29%
|
7.02%
|
6.63%
|
7.27%
|
5.81%
|
EPS
2 |
-6,557
|
-1,568
|
1,662
|
4,787
|
-
|
3,124
|
2,944
|
2,916
|
Free Cash Flow
3 |
1,117,845
|
765,674
|
3,171,231
|
4,810,659
|
-
|
2,057,800
|
1,844,200
|
1,786,000
|
FCF margin
|
8,813.44%
|
10,066.41%
|
35,170.15%
|
34,126.23%
|
-
|
11,802.29%
|
10,323.95%
|
9,689.41%
|
FCF Conversion (EBITDA)
|
47,769%
|
36,846%
|
101,859.66%
|
107,373.05%
|
-
|
58,122.72%
|
55,112.93%
|
52,100.35%
|
FCF Conversion (Net income)
|
-
|
-
|
596,816.18%
|
277,690.5%
|
-
|
177,942.39%
|
141,956.18%
|
166,837.93%
|
Dividend per Share
2 |
250.0
|
-
|
-
|
-
|
-
|
759.1
|
734.2
|
672.5
|
Announcement Date
|
20-02-06
|
21-02-04
|
22-01-27
|
23-02-01
|
24-01-30
|
-
|
-
|
-
|
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
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
2,304
|
2,908
|
2,884
|
3,421
|
3,911
|
3,880
|
3,592
|
3,877
|
4,249
|
4,306
|
4,173
|
4,613
|
4,462
|
EBITDA
|
-
|
-
|
1,163
|
-
|
-
|
964.9
|
-
|
930.8
|
954.8
|
-
|
-
|
-
|
-
|
EBIT
1 |
420.2
|
703.7
|
773.1
|
740.3
|
800.7
|
516.5
|
485.5
|
477.2
|
543
|
532.4
|
337
|
528.5
|
343.7
|
Operating Margin
|
18.24%
|
24.2%
|
26.8%
|
21.64%
|
20.47%
|
13.31%
|
13.52%
|
12.31%
|
12.78%
|
12.37%
|
8.08%
|
11.46%
|
7.7%
|
Earnings before Tax (EBT)
1 |
150.2
|
590.7
|
735.2
|
621.6
|
559.4
|
646
|
364.8
|
488.6
|
577
|
464.2
|
294.3
|
492
|
302.7
|
Net income
1 |
106.2
|
411.8
|
532.6
|
448.3
|
393.6
|
353.9
|
233.8
|
354.4
|
406.7
|
306.1
|
233.6
|
361.7
|
235.8
|
Net margin
|
4.61%
|
14.16%
|
18.47%
|
13.1%
|
10.06%
|
9.12%
|
6.51%
|
9.14%
|
9.57%
|
7.11%
|
5.6%
|
7.84%
|
5.29%
|
EPS
|
-
|
1,186
|
1,571
|
1,266
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-11-12
|
22-01-27
|
22-05-13
|
22-08-04
|
22-11-11
|
23-02-01
|
23-05-12
|
23-08-02
|
23-11-14
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
15,440
|
12,343
|
8,379
|
8,153
|
-
|
4,063
|
3,146
|
2,120
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
6.598
x
|
5.94
x
|
2.691
x
|
1.82
x
|
-
|
1.148
x
|
0.9401
x
|
0.6185
x
|
Free Cash Flow
2 |
1,117,845
|
765,674
|
3,171,231
|
4,810,659
|
-
|
2,057,800
|
1,844,200
|
1,786,000
|
ROE (net income / shareholders' equity)
|
-21.5%
|
-7.22%
|
10.5%
|
21.4%
|
11.8%
|
11.4%
|
9.85%
|
9.13%
|
ROA (Net income/ Total Assets)
|
-2.38%
|
-0.81%
|
2.23%
|
6.21%
|
-
|
3.95%
|
3.71%
|
3.5%
|
Assets
1 |
26,410
|
26,102
|
23,806
|
27,899
|
-
|
29,277
|
34,977
|
30,586
|
Book Value Per Share
3 |
29,716
|
23,769
|
21,063
|
25,046
|
-
|
27,681
|
30,746
|
29,120
|
Cash Flow per Share
3 |
24,258
|
10,205
|
10,324
|
15,517
|
-
|
9,422
|
10,378
|
10,057
|
Capex
1 |
1,183
|
611
|
343
|
762
|
-
|
1,368
|
1,363
|
2,223
|
Capex / Sales
|
9.33%
|
8.03%
|
3.8%
|
5.4%
|
-
|
7.84%
|
7.63%
|
12.06%
|
Announcement Date
|
20-02-06
|
21-02-04
|
22-01-27
|
23-02-01
|
24-01-30
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
21,050
KRW Average target price
30,667
KRW Spread / Average Target +45.68% Consensus |
1st Jan change
|
Capi.
|
---|
| -11.92% | 5.58B | | +24.31% | 32.21B | | +6.95% | 24.77B | | -0.15% | 19.86B | | +32.38% | 18.21B | | +27.41% | 17.37B | | -19.64% | 14.84B | | +42.61% | 13.47B | | -14.20% | 12.32B | | -3.61% | 10.28B |
Other Airlines
|