End-of-day quote
Korea S.E.
18:00:00 2024-04-29 EDT
|
5-day change
|
1st Jan Change
|
59,800
KRW
|
-0.50%
|
|
-1.97%
|
-0.33%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,168,019
|
2,873,870
|
2,498,577
|
2,004,947
|
2,028,614
|
2,035,376
|
-
|
-
|
Enterprise Value (EV)
2 |
2,768
|
2,417
|
1,958
|
1,624
|
2,029
|
1,401
|
1,360
|
1,325
|
P/E ratio
|
21.6
x
|
20.2
x
|
19.4
x
|
13.3
x
|
10.7
x
|
12.8
x
|
11.2
x
|
9.88
x
|
Yield
|
2.67%
|
2.94%
|
3.38%
|
4.22%
|
-
|
4.56%
|
4.65%
|
5.02%
|
Capitalization / Revenue
|
1.47
x
|
1.29
x
|
1.08
x
|
0.81
x
|
0.77
x
|
0.73
x
|
0.7
x
|
0.65
x
|
EV / Revenue
|
1.29
x
|
1.09
x
|
0.85
x
|
0.66
x
|
0.77
x
|
0.51
x
|
0.47
x
|
0.43
x
|
EV / EBITDA
|
7.71
x
|
6.53
x
|
5.61
x
|
4.33
x
|
5.24
x
|
3.59
x
|
3.65
x
|
3.52
x
|
EV / FCF
|
21.8
x
|
11.7
x
|
11
x
|
11.6
x
|
-
|
6.45
x
|
5.5
x
|
4.75
x
|
FCF Yield
|
4.59%
|
8.52%
|
9.07%
|
8.65%
|
-
|
15.5%
|
18.2%
|
21.1%
|
Price to Book
|
2.39
x
|
2.08
x
|
1.73
x
|
1.32
x
|
-
|
1.26
x
|
1.25
x
|
1.14
x
|
Nbr of stocks (in thousands)
|
33,810
|
33,810
|
33,810
|
33,810
|
33,810
|
33,810
|
-
|
-
|
Reference price
3 |
93,700
|
85,000
|
73,900
|
59,300
|
60,000
|
60,200
|
60,200
|
60,200
|
Announcement Date
|
20-01-31
|
21-01-27
|
22-01-28
|
23-01-31
|
24-01-26
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,152
|
2,223
|
2,312
|
2,468
|
2,621
|
2,774
|
2,906
|
3,108
|
EBITDA
1 |
358.8
|
370.3
|
348.7
|
375.3
|
387.2
|
390.4
|
372.6
|
376.2
|
EBIT
1 |
196.8
|
204.5
|
179.7
|
204.1
|
212.6
|
221
|
238.6
|
259.9
|
Operating Margin
|
9.15%
|
9.2%
|
7.77%
|
8.27%
|
8.11%
|
7.97%
|
8.21%
|
8.36%
|
Earnings before Tax (EBT)
1 |
192.5
|
187.4
|
170.7
|
200.8
|
216.3
|
229.4
|
256.2
|
289.8
|
Net income
1 |
146.6
|
142.1
|
129
|
151
|
189.5
|
174.1
|
194.5
|
219.5
|
Net margin
|
6.82%
|
6.39%
|
5.58%
|
6.12%
|
7.23%
|
6.28%
|
6.69%
|
7.06%
|
EPS
2 |
4,337
|
4,203
|
3,815
|
4,467
|
5,604
|
4,686
|
5,375
|
6,095
|
Free Cash Flow
3 |
127,061
|
205,885
|
177,633
|
140,497
|
-
|
217,366
|
247,397
|
279,241
|
FCF margin
|
5,905.63%
|
9,260.16%
|
7,681.48%
|
5,692.85%
|
-
|
7,836.73%
|
8,513.58%
|
8,984.59%
|
FCF Conversion (EBITDA)
|
35,409.69%
|
55,593%
|
50,937.34%
|
37,435.55%
|
-
|
55,680.54%
|
66,397.4%
|
74,226.61%
|
FCF Conversion (Net income)
|
86,647.43%
|
144,896.5%
|
137,708.83%
|
93,024.89%
|
-
|
124,876.96%
|
127,209.06%
|
127,227.61%
|
Dividend per Share
2 |
2,500
|
2,500
|
2,500
|
2,500
|
-
|
2,743
|
2,800
|
3,025
|
Announcement Date
|
20-01-31
|
21-01-27
|
22-01-28
|
23-01-31
|
24-01-26
|
-
|
-
|
-
|
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 |
573.8
|
595.7
|
590.5
|
625.5
|
621.9
|
630.1
|
632.6
|
648.7
|
645.4
|
694.1
|
662.8
|
688.3
|
687.1
|
744.3
|
EBITDA
|
93.68
|
53.99
|
-
|
95.94
|
55.49
|
80.92
|
-
|
98.05
|
97.29
|
86.05
|
-
|
-
|
-
|
-
|
EBIT
1 |
51.25
|
11.59
|
-
|
53.3
|
55.45
|
37.65
|
62.51
|
54.54
|
53.51
|
42.05
|
48.8
|
57.63
|
59.47
|
49.87
|
Operating Margin
|
8.93%
|
1.95%
|
-
|
8.52%
|
8.92%
|
5.98%
|
9.88%
|
8.41%
|
8.29%
|
6.06%
|
7.36%
|
8.37%
|
8.65%
|
6.7%
|
Earnings before Tax (EBT)
1 |
48.97
|
7.307
|
-
|
-
|
-
|
36.69
|
63.09
|
54.2
|
55.22
|
43.75
|
54.34
|
58.4
|
61.3
|
49.5
|
Net income
1 |
37.26
|
4.381
|
42.13
|
39.07
|
41.79
|
28.13
|
48.08
|
41.07
|
42.43
|
57.9
|
40.66
|
44.3
|
46.4
|
37.2
|
Net margin
|
6.49%
|
0.74%
|
7.14%
|
6.25%
|
6.72%
|
4.46%
|
7.6%
|
6.33%
|
6.57%
|
8.34%
|
6.13%
|
6.44%
|
6.75%
|
5%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-10-29
|
22-01-28
|
22-04-28
|
22-07-28
|
22-10-28
|
23-01-31
|
23-04-28
|
23-07-28
|
23-10-27
|
24-01-26
|
24-04-26
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
400
|
457
|
541
|
380
|
-
|
634
|
676
|
710
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
127,061
|
205,885
|
177,633
|
140,497
|
-
|
217,366
|
247,397
|
279,241
|
ROE (net income / shareholders' equity)
|
11.3%
|
10.5%
|
9.13%
|
10.2%
|
-
|
10.6%
|
11.4%
|
12.5%
|
ROA (Net income/ Total Assets)
|
8.43%
|
7.68%
|
6.65%
|
7.46%
|
-
|
7.78%
|
8.6%
|
9.09%
|
Assets
1 |
1,739
|
1,850
|
1,940
|
2,024
|
-
|
2,237
|
2,261
|
2,416
|
Book Value Per Share
3 |
39,266
|
40,940
|
42,676
|
45,045
|
-
|
47,754
|
48,306
|
52,791
|
Cash Flow per Share
3 |
8,277
|
10,247
|
9,858
|
8,206
|
-
|
11,078
|
9,869
|
11,406
|
Capex
1 |
153
|
141
|
156
|
137
|
-
|
157
|
152
|
164
|
Capex / Sales
|
7.1%
|
6.32%
|
6.73%
|
5.55%
|
-
|
5.66%
|
5.22%
|
5.27%
|
Announcement Date
|
20-01-31
|
21-01-27
|
22-01-28
|
23-01-31
|
24-01-26
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
60,200
KRW Average target price
74,325
KRW Spread / Average Target +23.46% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.33% | 1.46B | | -4.64% | 42.67B | | -3.50% | 10.59B | | -2.49% | 8.14B | | -2.49% | 5.86B | | +4.84% | 2.82B | | +6.61% | 2.23B | | +9.83% | 1.75B | | +4.48% | 1.52B | | +21.90% | 1.48B |
Security & Surveillance
|