End-of-day quote
Korea S.E.
18:00:00 2024-06-30 EDT
|
5-day change
|
1st Jan Change
|
269,000
KRW
|
+4.06%
|
|
+4.26%
|
-25.07%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,003,670
|
6,342,775
|
11,154,704
|
13,933,293
|
27,793,586
|
20,825,821
|
-
|
-
|
Enterprise Value (EV)
2 |
3,196
|
6,753
|
11,027
|
14,793
|
30,302
|
24,847
|
26,045
|
27,179
|
P/E ratio
|
29.5
x
|
214
x
|
82.1
x
|
118
x
|
968
x
|
167
x
|
64.4
x
|
47.2
x
|
Yield
|
0.81%
|
0.38%
|
0.21%
|
0.17%
|
0.08%
|
0.1%
|
0.12%
|
0.11%
|
Capitalization / Revenue
|
2.02
x
|
4.05
x
|
5.61
x
|
4.22
x
|
5.84
x
|
4.35
x
|
2.68
x
|
2.07
x
|
EV / Revenue
|
2.15
x
|
4.31
x
|
5.54
x
|
4.48
x
|
6.37
x
|
5.19
x
|
3.35
x
|
2.7
x
|
EV / EBITDA
|
27.4
x
|
54.2
x
|
54.4
x
|
57.3
x
|
175
x
|
55.9
x
|
33.5
x
|
26.4
x
|
EV / FCF
|
-13
x
|
-33.1
x
|
-24.6
x
|
-20.5
x
|
-16.9
x
|
-14.1
x
|
-16.4
x
|
-25.5
x
|
FCF Yield
|
-7.7%
|
-3.03%
|
-4.07%
|
-4.87%
|
-5.93%
|
-7.11%
|
-6.11%
|
-3.91%
|
Price to Book
|
2.98
x
|
6.34
x
|
4.61
x
|
5.64
x
|
11.8
x
|
8.51
x
|
7.47
x
|
6.78
x
|
Nbr of stocks (in thousands)
|
60,988
|
60,988
|
77,463
|
77,407
|
77,419
|
77,419
|
-
|
-
|
Reference price
3 |
49,250
|
104,000
|
144,000
|
180,000
|
359,000
|
269,000
|
269,000
|
269,000
|
Announcement Date
|
1/31/20
|
1/27/21
|
1/26/22
|
1/27/23
|
1/23/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,484
|
1,566
|
1,990
|
3,302
|
4,760
|
4,784
|
7,768
|
10,061
|
EBITDA
1 |
116.4
|
124.7
|
202.9
|
258.1
|
173.5
|
444.3
|
777.6
|
1,030
|
EBIT
1 |
89.86
|
60.27
|
121.7
|
165.9
|
35.88
|
159.9
|
403.4
|
588.6
|
Operating Margin
|
6.06%
|
3.85%
|
6.12%
|
5.02%
|
0.75%
|
3.34%
|
5.19%
|
5.85%
|
Earnings before Tax (EBT)
1 |
113
|
34.74
|
146
|
133.9
|
-16.09
|
127.5
|
413.3
|
527.9
|
Net income
1 |
101
|
29.75
|
134.2
|
118.3
|
28.72
|
113.9
|
330.7
|
420.9
|
Net margin
|
6.81%
|
1.9%
|
6.74%
|
3.58%
|
0.6%
|
2.38%
|
4.26%
|
4.18%
|
EPS
2 |
1,672
|
485.0
|
1,753
|
1,527
|
371.0
|
1,613
|
4,178
|
5,702
|
Free Cash Flow
3 |
-245,939
|
-204,321
|
-448,492
|
-720,100
|
-1,797,145
|
-1,766,037
|
-1,591,230
|
-1,064,062
|
FCF margin
|
-16,575.26%
|
-13,045.33%
|
-22,542.49%
|
-21,808.56%
|
-37,756.16%
|
-36,915.21%
|
-20,484.9%
|
-10,575.73%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
400.0
|
400.0
|
300.0
|
300.0
|
300.0
|
282.0
|
313.7
|
301.4
|
Announcement Date
|
1/31/20
|
1/27/21
|
1/26/22
|
1/27/23
|
1/23/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
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
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
537.3
|
664.6
|
803.2
|
1,053
|
780.8
|
1,135
|
1,193
|
1,286
|
1,146
|
1,138
|
1,058
|
1,215
|
1,346
|
1,591
|
1,800
|
EBITDA
1 |
41.12
|
46.49
|
77.98
|
106
|
27.64
|
49.74
|
84.5
|
67.42
|
-35.33
|
37.94
|
123.7
|
148.2
|
155
|
186.1
|
198.7
|
EBIT
1 |
20.46
|
25.54
|
55.22
|
81.8
|
3.307
|
20.26
|
52.14
|
37.14
|
-73.66
|
37.9
|
19.51
|
36.54
|
48.6
|
69.56
|
84.97
|
Operating Margin
|
3.81%
|
3.84%
|
6.87%
|
7.77%
|
0.42%
|
1.79%
|
4.37%
|
2.89%
|
-6.43%
|
3.33%
|
1.84%
|
3.01%
|
3.61%
|
4.37%
|
4.72%
|
Earnings before Tax (EBT)
1 |
14.89
|
38.94
|
59.08
|
81.46
|
-45.53
|
50.86
|
51.79
|
26.62
|
-145.4
|
31.38
|
14.67
|
33
|
44.5
|
0.9
|
6.5
|
Net income
1 |
19.46
|
36.24
|
40.53
|
64.6
|
-23.09
|
39.13
|
42.54
|
22.33
|
-75.27
|
60.17
|
1.8
|
9.34
|
20.66
|
0.7
|
4.9
|
Net margin
|
3.62%
|
5.45%
|
5.05%
|
6.13%
|
-2.96%
|
3.45%
|
3.57%
|
1.74%
|
-6.57%
|
5.29%
|
0.17%
|
0.77%
|
1.54%
|
0.04%
|
0.27%
|
EPS
2 |
248.0
|
468.0
|
523.0
|
835.0
|
-299.0
|
506.0
|
549.0
|
288.0
|
-972.0
|
777.0
|
418.8
|
455.6
|
777.4
|
861.0
|
938.4
|
Dividend per Share
2 |
300.0
|
-
|
-
|
-
|
300.0
|
-
|
-
|
-
|
300.0
|
250.0
|
-
|
-
|
400.0
|
-
|
-
|
Announcement Date
|
1/26/22
|
4/25/22
|
7/21/22
|
10/24/22
|
1/27/23
|
4/27/23
|
7/24/23
|
10/24/23
|
1/23/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
192
|
410
|
-
|
860
|
2,508
|
4,021
|
5,220
|
6,354
|
Net Cash position
1 |
-
|
-
|
128
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.651
x
|
3.292
x
|
-
|
3.331
x
|
14.46
x
|
9.05
x
|
6.712
x
|
6.169
x
|
Free Cash Flow
2 |
-245,939
|
-204,321
|
-448,492
|
-720,100
|
-1,797,145
|
-1,766,037
|
-1,591,230
|
-1,064,063
|
ROE (net income / shareholders' equity)
|
11.5%
|
2.93%
|
5.5%
|
4.87%
|
1.19%
|
4.55%
|
11.1%
|
12.8%
|
ROA (Net income/ Total Assets)
|
7.55%
|
1.56%
|
4.46%
|
2.76%
|
0.52%
|
1.32%
|
3.78%
|
3.87%
|
Assets
1 |
1,339
|
1,909
|
3,005
|
4,280
|
5,485
|
8,629
|
8,761
|
10,883
|
Book Value Per Share
3 |
16,500
|
16,408
|
31,227
|
31,914
|
30,358
|
31,611
|
35,996
|
39,648
|
Cash Flow per Share
3 |
1,039
|
628.0
|
1,347
|
-787.0
|
-5,746
|
5,008
|
8,988
|
13,096
|
Capex
1 |
309
|
243
|
552
|
659
|
1,352
|
2,390
|
2,079
|
1,891
|
Capex / Sales
|
20.81%
|
15.49%
|
27.74%
|
19.96%
|
28.41%
|
49.95%
|
26.77%
|
18.8%
|
Announcement Date
|
1/31/20
|
1/27/21
|
1/26/22
|
1/27/23
|
1/23/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
269,000
KRW Average target price
331,556
KRW Spread / Average Target +23.25% Consensus |
1st Jan change
|
Capi.
|
---|
| -25.07% | 15.05B | | +18.73% | 67.25B | | -7.60% | 45.27B | | +21.30% | 43.91B | | +33.34% | 27.95B | | +8.30% | 19.13B | | -15.25% | 14.38B | | -32.96% | 11.53B | | -32.58% | 11.45B | | +20.85% | 10.97B |
Other Specialty Chemicals
|