End-of-day quote
Korea S.E.
18:00:00 2024-04-28 EDT
|
5-day change
|
1st Jan Change
|
19,110
KRW
|
-1.09%
|
|
+1.59%
|
-14.30%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
291,969
|
286,184
|
338,396
|
282,755
|
252,128
|
216,061
|
-
|
-
|
Enterprise Value (EV)
2 |
270.9
|
236.1
|
195.8
|
133.5
|
252.1
|
47.16
|
11.53
|
-41.94
|
P/E ratio
|
14.1
x
|
11.4
x
|
11.8
x
|
9.6
x
|
-
|
8.65
x
|
7.59
x
|
7.68
x
|
Yield
|
1.98%
|
2.61%
|
2.43%
|
2.8%
|
-
|
3.75%
|
3.97%
|
3.92%
|
Capitalization / Revenue
|
2.5
x
|
2.56
x
|
2.73
x
|
1.86
x
|
1.72
x
|
1.29
x
|
1.17
x
|
1.13
x
|
EV / Revenue
|
2.32
x
|
2.12
x
|
1.58
x
|
0.88
x
|
1.72
x
|
0.28
x
|
0.06
x
|
-0.22
x
|
EV / EBITDA
|
7.98
x
|
6.35
x
|
4.95
x
|
3.58
x
|
-
|
1.28
x
|
0.29
x
|
-1.1
x
|
EV / FCF
|
8.52
x
|
5.18
x
|
4.7
x
|
6.94
x
|
-
|
1.36
x
|
0.25
x
|
-1.31
x
|
FCF Yield
|
11.7%
|
19.3%
|
21.3%
|
14.4%
|
-
|
73.3%
|
403%
|
-76.3%
|
Price to Book
|
2.06
x
|
1.56
x
|
1.65
x
|
1.25
x
|
-
|
0.96
x
|
0.88
x
|
0.83
x
|
Nbr of stocks (in thousands)
|
11,652
|
11,316
|
11,314
|
11,310
|
11,306
|
11,306
|
-
|
-
|
Reference price
3 |
25,056
|
25,289
|
29,909
|
25,000
|
22,300
|
19,110
|
19,110
|
19,110
|
Announcement Date
|
20-02-05
|
21-02-04
|
22-02-08
|
23-02-07
|
24-02-07
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
117
|
111.6
|
124.2
|
152.4
|
146.8
|
167.8
|
184.6
|
191
|
EBITDA
1 |
33.95
|
37.17
|
39.53
|
37.26
|
-
|
36.8
|
40.35
|
38
|
EBIT
1 |
30.56
|
26.97
|
32.88
|
33.05
|
20.52
|
30.9
|
35.65
|
35.5
|
Operating Margin
|
26.12%
|
24.16%
|
26.48%
|
21.69%
|
13.98%
|
18.41%
|
19.31%
|
18.59%
|
Earnings before Tax (EBT)
1 |
31.56
|
29.85
|
36.06
|
36.03
|
21.9
|
34.88
|
39.62
|
39
|
Net income
1 |
20.62
|
22.89
|
26.15
|
26.78
|
-
|
25.6
|
29.2
|
28.5
|
Net margin
|
17.62%
|
20.5%
|
21.06%
|
17.57%
|
-
|
15.26%
|
15.81%
|
14.92%
|
EPS
2 |
1,775
|
2,225
|
2,542
|
2,605
|
-
|
2,210
|
2,518
|
2,489
|
Free Cash Flow
3 |
31,789
|
45,557
|
41,702
|
19,237
|
-
|
34,567
|
46,400
|
32,000
|
FCF margin
|
27,168.86%
|
40,806.26%
|
33,586.88%
|
12,622.88%
|
-
|
20,599.92%
|
25,128.62%
|
16,753.93%
|
FCF Conversion (EBITDA)
|
93,632.18%
|
122,574.76%
|
105,489.24%
|
51,631.57%
|
-
|
93,931.16%
|
114,993.8%
|
84,210.53%
|
FCF Conversion (Net income)
|
154,175.63%
|
199,023.65%
|
159,477.63%
|
71,823.57%
|
-
|
135,026.04%
|
158,904.11%
|
112,280.7%
|
Dividend per Share
2 |
495.9
|
661.2
|
727.3
|
700.0
|
-
|
715.8
|
758.2
|
750.0
|
Announcement Date
|
20-02-05
|
21-02-04
|
22-02-08
|
23-02-07
|
24-02-07
|
-
|
-
|
-
|
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 |
30.91
|
36.33
|
32.56
|
39.05
|
39.51
|
41.28
|
32.1
|
35.4
|
39.78
|
39.48
|
35.08
|
37.75
|
44.25
|
46.65
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
8.145
|
10.69
|
6.919
|
10.79
|
8.461
|
6.883
|
2.439
|
4.692
|
7.234
|
6.152
|
4.675
|
5.95
|
8.8
|
9.2
|
Operating Margin
|
26.35%
|
29.43%
|
21.25%
|
27.63%
|
21.41%
|
16.68%
|
7.6%
|
13.25%
|
18.18%
|
15.58%
|
13.33%
|
15.76%
|
19.89%
|
19.72%
|
Earnings before Tax (EBT)
1 |
9
|
11.27
|
7.368
|
11.34
|
9.346
|
7.972
|
3.707
|
6.157
|
8.64
|
3.391
|
7.35
|
-
|
-
|
-
|
Net income
1 |
6.732
|
8.055
|
4.994
|
7.718
|
6.789
|
7.282
|
2.879
|
4.702
|
6.214
|
2.919
|
4.15
|
5.1
|
7.3
|
7.05
|
Net margin
|
21.78%
|
22.17%
|
15.34%
|
19.77%
|
17.18%
|
17.64%
|
8.97%
|
13.28%
|
15.62%
|
7.39%
|
11.83%
|
13.51%
|
16.5%
|
15.11%
|
EPS
2 |
-
|
782.7
|
-
|
-
|
-
|
-
|
-
|
416.0
|
-
|
-
|
1,929
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-11-02
|
22-02-08
|
22-05-11
|
22-08-12
|
22-11-09
|
23-02-07
|
23-05-12
|
23-08-08
|
23-11-09
|
24-02-07
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
21.1
|
50
|
143
|
149
|
-
|
169
|
205
|
258
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
31,789
|
45,557
|
41,702
|
19,237
|
-
|
34,567
|
46,400
|
32,000
|
ROE (net income / shareholders' equity)
|
15.1%
|
14.8%
|
14.8%
|
13.7%
|
-
|
11.6%
|
12.1%
|
11.3%
|
ROA (Net income/ Total Assets)
|
6.25%
|
5.88%
|
5.73%
|
5.31%
|
-
|
5%
|
5.3%
|
5.1%
|
Assets
1 |
329.7
|
389.2
|
456.2
|
504.2
|
-
|
512
|
550.9
|
558.8
|
Book Value Per Share
3 |
12,178
|
16,211
|
18,137
|
19,944
|
-
|
19,841
|
21,682
|
23,060
|
Cash Flow per Share
|
2,790
|
-
|
4,326
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
0.63
|
1.52
|
2.8
|
2.78
|
-
|
2.58
|
2.68
|
1.5
|
Capex / Sales
|
0.54%
|
1.37%
|
2.25%
|
1.82%
|
-
|
1.53%
|
1.45%
|
0.79%
|
Announcement Date
|
20-02-05
|
21-02-04
|
22-02-08
|
23-02-07
|
24-02-07
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
19,110
KRW Average target price
29,750
KRW Spread / Average Target +55.68% Consensus |
1st Jan change
|
Capi.
|
---|
| -14.30% | 157M | | +17.58% | 7.12B | | -10.09% | 1.92B | | -1.98% | 1.31B | | -12.04% | 1.13B | | -38.66% | 587M | | -10.00% | 516M | | -32.71% | 491M | | +6.04% | 426M | | -30.95% | 385M |
Advertising Agency
|