End-of-day quote
Korea S.E.
18:00:00 2024-04-25 EDT
|
5-day change
|
1st Jan Change
|
127,800
KRW
|
+9.42%
|
|
+2.32%
|
+37.12%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,327,266
|
1,982,569
|
1,502,199
|
1,913,867
|
2,559,144
|
3,509,213
|
-
|
-
|
Enterprise Value (EV)
2 |
4,256
|
4,520
|
4,976
|
7,370
|
8,315
|
8,559
|
8,534
|
10,687
|
P/E ratio
|
52.4
x
|
15.5
x
|
5.38
x
|
4.31
x
|
5.78
x
|
10.4
x
|
8.28
x
|
9.5
x
|
Yield
|
3.03%
|
2.03%
|
2.68%
|
2.08%
|
1.66%
|
1.26%
|
1.29%
|
1.43%
|
Capitalization / Revenue
|
0.13
x
|
0.19
x
|
0.11
x
|
0.11
x
|
0.1
x
|
0.14
x
|
0.13
x
|
0.13
x
|
EV / Revenue
|
0.42
x
|
0.43
x
|
0.38
x
|
0.42
x
|
0.34
x
|
0.34
x
|
0.32
x
|
0.38
x
|
EV / EBITDA
|
6.77
x
|
6.4
x
|
5.47
x
|
7.3
x
|
6.37
x
|
6.29
x
|
5.82
x
|
7.04
x
|
EV / FCF
|
-602
x
|
10.8
x
|
-11.4
x
|
-444
x
|
-35.9
x
|
15.6
x
|
18.8
x
|
-68.9
x
|
FCF Yield
|
-0.17%
|
9.28%
|
-8.77%
|
-0.23%
|
-2.79%
|
6.41%
|
5.31%
|
-1.45%
|
Price to Book
|
0.42
x
|
0.61
x
|
0.42
x
|
0.49
x
|
0.54
x
|
0.82
x
|
0.76
x
|
0.61
x
|
Nbr of stocks (in thousands)
|
27,767
|
27,767
|
27,767
|
27,459
|
27,459
|
27,459
|
-
|
-
|
Reference price
3 |
47,800
|
71,400
|
54,100
|
69,700
|
93,200
|
127,800
|
127,800
|
127,800
|
Announcement Date
|
20-02-11
|
21-02-09
|
22-02-14
|
23-02-14
|
24-02-05
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,181
|
10,444
|
13,096
|
17,493
|
24,516
|
25,158
|
26,694
|
28,054
|
EBITDA
1 |
628.7
|
705.9
|
909
|
1,009
|
1,305
|
1,360
|
1,467
|
1,518
|
EBIT
1 |
352
|
414.8
|
604
|
645.3
|
899.9
|
963.4
|
1,058
|
1,092
|
Operating Margin
|
3.46%
|
3.97%
|
4.61%
|
3.69%
|
3.67%
|
3.83%
|
3.96%
|
3.89%
|
Earnings before Tax (EBT)
1 |
160.4
|
301.3
|
421
|
681
|
638.2
|
687
|
801.3
|
886
|
Net income
1 |
25.33
|
126.8
|
277.8
|
524.6
|
541.7
|
395.4
|
479.2
|
433
|
Net margin
|
0.25%
|
1.21%
|
2.12%
|
3%
|
2.21%
|
1.57%
|
1.8%
|
1.54%
|
EPS
2 |
912.0
|
4,597
|
10,056
|
16,165
|
16,117
|
12,277
|
15,444
|
13,452
|
Free Cash Flow
3 |
-7,067
|
419,506
|
-436,495
|
-16,617
|
-231,652
|
549,000
|
453,500
|
-155,000
|
FCF margin
|
-69.41%
|
4,016.6%
|
-3,333.1%
|
-94.99%
|
-944.89%
|
2,182.23%
|
1,698.86%
|
-552.52%
|
FCF Conversion (EBITDA)
|
-
|
59,431.4%
|
-
|
-
|
-
|
40,373.09%
|
30,916.74%
|
-
|
FCF Conversion (Net income)
|
-
|
330,710.29%
|
-
|
-
|
-
|
138,860.79%
|
94,640.19%
|
-
|
Dividend per Share
2 |
1,450
|
1,450
|
1,450
|
1,450
|
1,550
|
1,612
|
1,644
|
1,825
|
Announcement Date
|
20-02-11
|
21-02-09
|
22-02-14
|
23-02-14
|
24-02-05
|
-
|
-
|
-
|
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 |
3,330
|
3,514
|
3,713
|
4,120
|
3,859
|
5,799
|
6,098
|
6,509
|
6,014
|
5,852
|
6,099
|
6,421
|
6,427
|
6,500
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
149.7
|
107.4
|
167.7
|
196.4
|
178.4
|
133.8
|
238.2
|
281.6
|
226.2
|
153.7
|
204
|
256.3
|
258.2
|
241.6
|
Operating Margin
|
4.49%
|
3.06%
|
4.52%
|
4.77%
|
4.62%
|
2.31%
|
3.91%
|
4.33%
|
3.76%
|
2.63%
|
3.35%
|
3.99%
|
4.02%
|
3.72%
|
Earnings before Tax (EBT)
1 |
76.7
|
-
|
161.5
|
121.9
|
239.1
|
133.7
|
122.8
|
178.5
|
121.2
|
215.7
|
150
|
175.9
|
174.9
|
174.2
|
Net income
1 |
55.92
|
76.59
|
118.3
|
70.19
|
135.6
|
121.6
|
78.64
|
89.07
|
37.15
|
205.2
|
80.63
|
103.9
|
89.8
|
98.75
|
Net margin
|
1.68%
|
2.18%
|
3.19%
|
1.7%
|
3.51%
|
2.1%
|
1.29%
|
1.37%
|
0.62%
|
3.51%
|
1.32%
|
1.62%
|
1.4%
|
1.52%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-11-15
|
22-02-14
|
22-05-16
|
22-08-16
|
22-11-14
|
23-02-14
|
23-05-15
|
23-08-14
|
23-11-14
|
24-02-05
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,929
|
2,537
|
3,474
|
5,456
|
5,756
|
5,050
|
5,024
|
7,178
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.658
x
|
3.594
x
|
3.822
x
|
5.405
x
|
4.41
x
|
3.713
x
|
3.425
x
|
4.73
x
|
Free Cash Flow
2 |
-7,067
|
419,506
|
-436,495
|
-16,617
|
-231,652
|
549,000
|
453,500
|
-155,000
|
ROE (net income / shareholders' equity)
|
2.03%
|
4.44%
|
7.96%
|
10.1%
|
8.89%
|
9.06%
|
9.65%
|
9.9%
|
ROA (Net income/ Total Assets)
|
0.82%
|
1.73%
|
2.29%
|
3.07%
|
2.46%
|
3.22%
|
3.34%
|
3.5%
|
Assets
1 |
3,073
|
7,338
|
12,143
|
17,100
|
22,059
|
12,278
|
14,347
|
12,371
|
Book Value Per Share
3 |
114,028
|
117,666
|
127,727
|
143,355
|
172,393
|
155,158
|
168,428
|
208,017
|
Cash Flow per Share
3 |
10,938
|
25,257
|
-4,796
|
16,868
|
13,164
|
36,533
|
35,361
|
34,553
|
Capex
1 |
311
|
282
|
303
|
484
|
593
|
529
|
468
|
624
|
Capex / Sales
|
3.05%
|
2.7%
|
2.32%
|
2.77%
|
2.42%
|
2.1%
|
1.75%
|
2.22%
|
Announcement Date
|
20-02-11
|
21-02-09
|
22-02-14
|
23-02-14
|
24-02-05
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
127,800
KRW Average target price
134,286
KRW Spread / Average Target +5.07% Consensus |
1st Jan change
|
Capi.
|
---|
| +37.12% | 2.55B | | +24.31% | 14.91B | | +25.17% | 4.62B | | -4.79% | 4.55B | | +33.38% | 4.5B | | +19.84% | 4.22B | | +2.81% | 3.8B | | -8.68% | 3.71B | | +7.02% | 2.27B | | +36.90% | 1.86B |
Wires & Cables
|