End-of-day quote
Korea S.E.
18:00:00 2024-04-29 EDT
|
5-day change
|
1st Jan Change
|
3,110
KRW
|
+0.81%
|
|
+1.80%
|
-1.89%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
263,487
|
225,757
|
270,347
|
271,282
|
197,693
|
193,640
|
-
|
Enterprise Value (EV)
1 |
263,949
|
225,757
|
270,653
|
271,282
|
197,693
|
193,640
|
193,640
|
P/E ratio
|
26.1
x
|
-26
x
|
15.1
x
|
6.03
x
|
-
|
9.55
x
|
11.6
x
|
Yield
|
4.14%
|
3.45%
|
2.88%
|
3.45%
|
-
|
4.83%
|
4.83%
|
Capitalization / Revenue
|
0.42
x
|
0.43
x
|
0.44
x
|
0.35
x
|
0.26
x
|
0.25
x
|
0.24
x
|
EV / Revenue
|
0.42
x
|
0.43
x
|
0.44
x
|
0.35
x
|
0.26
x
|
0.25
x
|
0.24
x
|
EV / EBITDA
|
2.63
x
|
4.25
x
|
3.36
x
|
2.24
x
|
-
|
2.33
x
|
2.23
x
|
EV / FCF
|
18.1
x
|
-
|
-
|
-
|
-
|
2.73
x
|
4.21
x
|
FCF Yield
|
5.52%
|
-
|
-
|
-
|
-
|
36.7%
|
23.8%
|
Price to Book
|
0.43
x
|
0.38
x
|
0.44
x
|
0.41
x
|
-
|
0.31
x
|
0.3
x
|
Nbr of stocks (in thousands)
|
62,364
|
62,364
|
62,364
|
62,364
|
62,364
|
62,364
|
-
|
Reference price
2 |
4,225
|
3,620
|
4,335
|
4,350
|
3,170
|
3,105
|
3,105
|
Announcement Date
|
20-02-21
|
21-02-24
|
22-03-07
|
23-02-27
|
24-02-23
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
631.4
|
527.9
|
613.7
|
774.1
|
768.9
|
789
|
806
|
EBITDA
1 |
100.1
|
53.14
|
80.47
|
121.1
|
-
|
83
|
87
|
EBIT
1 |
51.89
|
6.314
|
29.39
|
68.29
|
11.61
|
35
|
36.5
|
Operating Margin
|
8.22%
|
1.2%
|
4.79%
|
8.82%
|
1.51%
|
4.44%
|
4.53%
|
Earnings before Tax (EBT)
1 |
26.94
|
-5.467
|
25.31
|
54.96
|
-31.55
|
25
|
19.5
|
Net income
1 |
12.54
|
-8.64
|
17.91
|
45.52
|
-21.97
|
20
|
16.5
|
Net margin
|
1.99%
|
-1.64%
|
2.92%
|
5.88%
|
-2.86%
|
2.53%
|
2.05%
|
EPS
2 |
162.0
|
-139.0
|
287.0
|
721.0
|
-
|
325.0
|
267.5
|
Free Cash Flow
3 |
14,538
|
-
|
-
|
-
|
-
|
71,000
|
46,000
|
FCF margin
|
2,302.61%
|
-
|
-
|
-
|
-
|
8,998.73%
|
5,707.2%
|
FCF Conversion (EBITDA)
|
14,524.23%
|
-
|
-
|
-
|
-
|
85,542.17%
|
52,873.56%
|
FCF Conversion (Net income)
|
115,897.27%
|
-
|
-
|
-
|
-
|
355,000%
|
278,787.88%
|
Dividend per Share
2 |
175.0
|
125.0
|
125.0
|
150.0
|
-
|
150.0
|
150.0
|
Announcement Date
|
20-02-21
|
21-02-24
|
22-03-07
|
23-02-27
|
24-02-23
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
145.2
|
169.2
|
162.2
|
180.5
|
220.6
|
210.8
|
200.9
|
176.1
|
192
|
200
|
206
|
201
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
8.445
|
10.27
|
10.4
|
11.13
|
33.91
|
12.85
|
14.14
|
-
|
7
|
12
|
7
|
6
|
Operating Margin
|
5.81%
|
6.07%
|
6.41%
|
6.17%
|
15.37%
|
6.09%
|
7.04%
|
-
|
3.65%
|
6%
|
3.4%
|
2.99%
|
Earnings before Tax (EBT)
|
5.477
|
9.583
|
7.601
|
12.33
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
3.728
|
6.257
|
4.216
|
8.009
|
-
|
-
|
-
|
-10.27
|
2
|
4
|
2
|
-
|
Net margin
|
2.57%
|
3.7%
|
2.6%
|
4.44%
|
-
|
-
|
-
|
-5.83%
|
1.04%
|
2%
|
0.97%
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-11-05
|
22-03-07
|
22-05-16
|
22-08-16
|
22-10-28
|
23-02-27
|
23-05-15
|
23-11-14
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
462
|
-
|
306
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.615
x
|
-
|
3.797
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
14,538
|
-
|
-
|
-
|
-
|
71,000
|
46,000
|
ROE (net income / shareholders' equity)
|
2%
|
-2.54%
|
3.12%
|
7.1%
|
-3.4%
|
3.2%
|
2.6%
|
ROA (Net income/ Total Assets)
|
0.93%
|
-1.11%
|
1.04%
|
2.91%
|
-
|
1.1%
|
0.9%
|
Assets
2 |
1,355
|
775.5
|
1,729
|
1,564
|
-
|
1,818
|
1,833
|
Book Value Per Share
3 |
9,842
|
9,521
|
9,788
|
10,484
|
-
|
10,159
|
10,315
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
2 |
37.7
|
44
|
47.9
|
40.6
|
-
|
37
|
40.5
|
Capex / Sales
|
5.97%
|
8.33%
|
7.8%
|
5.24%
|
-
|
4.69%
|
5.02%
|
Announcement Date
|
20-02-21
|
21-02-24
|
22-03-07
|
23-02-27
|
24-02-23
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Last Close Price
3,105
KRW Average target price
4,350
KRW Spread / Average Target +40.10% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.89% | 140M | | +27.77% | 6B | | +32.70% | 2.61B | | -4.75% | 1.58B | | +7.19% | 1.5B | | -17.32% | 1.19B | | +18.49% | 1.03B | | -17.90% | 872M | | -13.53% | 801M | | -5.89% | 778M |
Paper Mills & Products
|