End-of-day quote
Korea S.E.
18:00:00 2024-05-09 EDT
|
5-day change
|
1st Jan Change
|
14,830
KRW
|
-0.60%
|
|
+4.22%
|
-15.50%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
287,984
|
430,522
|
464,702
|
258,171
|
218,758
|
-
|
-
|
Enterprise Value (EV)
2 |
242.1
|
430.5
|
464.7
|
258.2
|
266.8
|
215.8
|
218.8
|
P/E ratio
|
6.57
x
|
7.48
x
|
6.73
x
|
5.73
x
|
4.33
x
|
3.51
x
|
3.12
x
|
Yield
|
-
|
0.68%
|
-
|
-
|
2.7%
|
3.54%
|
4.05%
|
Capitalization / Revenue
|
0.99
x
|
1.16
x
|
0.93
x
|
0.47
x
|
0.37
x
|
0.34
x
|
0.3
x
|
EV / Revenue
|
0.83
x
|
1.16
x
|
0.93
x
|
0.47
x
|
0.45
x
|
0.34
x
|
0.3
x
|
EV / EBITDA
|
4.01
x
|
5.67
x
|
4.58
x
|
3.3
x
|
2.84
x
|
1.98
x
|
1.75
x
|
EV / FCF
|
-11.8
x
|
-
|
33.1
x
|
-
|
8.08
x
|
4.03
x
|
4.13
x
|
FCF Yield
|
-8.46%
|
-
|
3.02%
|
-
|
12.4%
|
24.8%
|
24.2%
|
Price to Book
|
1.75
x
|
1.96
x
|
-
|
-
|
0.6
x
|
0.53
x
|
0.45
x
|
Nbr of stocks (in thousands)
|
14,545
|
14,545
|
14,545
|
14,711
|
14,751
|
-
|
-
|
Reference price
3 |
19,800
|
29,600
|
31,950
|
17,550
|
14,830
|
14,830
|
14,830
|
Announcement Date
|
21-02-09
|
22-03-11
|
23-02-22
|
24-02-26
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
235.3
|
290.9
|
370.3
|
497.9
|
548.4
|
599
|
639.5
|
726
|
EBITDA
1 |
-
|
60.35
|
75.95
|
101.5
|
78.21
|
94
|
109
|
125
|
EBIT
1 |
-
|
55.21
|
68.9
|
90.81
|
65.73
|
74
|
89
|
101
|
Operating Margin
|
-
|
18.98%
|
18.6%
|
18.24%
|
11.99%
|
12.35%
|
13.92%
|
13.91%
|
Earnings before Tax (EBT)
1 |
-
|
55.96
|
72.14
|
91.32
|
67.77
|
70
|
88
|
98
|
Net income
1 |
-
|
40.4
|
58.31
|
71.76
|
49.45
|
52
|
63.5
|
73
|
Net margin
|
-
|
13.89%
|
15.75%
|
14.41%
|
9.02%
|
8.68%
|
9.93%
|
10.06%
|
EPS
2 |
-
|
3,012
|
3,957
|
4,749
|
3,063
|
3,421
|
4,222
|
4,747
|
Free Cash Flow
3 |
-
|
-20,492
|
-
|
14,018
|
-
|
33,000
|
53,500
|
53,000
|
FCF margin
|
-
|
-7,044.68%
|
-
|
2,815.6%
|
-
|
5,509.18%
|
8,365.91%
|
7,300.28%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
13,810.74%
|
-
|
35,106.38%
|
49,082.57%
|
42,400%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
19,534.1%
|
-
|
63,461.54%
|
84,251.97%
|
72,602.74%
|
Dividend per Share
2 |
-
|
-
|
200.0
|
-
|
-
|
400.0
|
525.0
|
600.0
|
Announcement Date
|
20-04-09
|
21-02-09
|
22-03-11
|
23-02-22
|
24-02-26
|
-
|
-
|
-
|
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 |
52.18
|
193.4
|
92.26
|
89.19
|
95.85
|
220.6
|
130.7
|
113
|
101.6
|
203.1
|
125
|
116
|
114
|
244
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3.078
|
46.9
|
14.88
|
17.81
|
11.1
|
47.02
|
13.83
|
17.7
|
5.123
|
29.07
|
7.4
|
14.8
|
8.55
|
44.1
|
Operating Margin
|
5.9%
|
24.26%
|
16.13%
|
19.96%
|
11.58%
|
21.32%
|
10.58%
|
15.66%
|
5.04%
|
14.31%
|
5.92%
|
12.76%
|
7.5%
|
18.07%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
17.95
|
11.73
|
46.12
|
16.1
|
18.67
|
3.661
|
29.33
|
11.1
|
16
|
8.2
|
40.8
|
Net income
1 |
4.22
|
39.62
|
13.41
|
13.47
|
8.762
|
35.17
|
-
|
12.58
|
-0.8807
|
25.48
|
7.6
|
10.2
|
3.1
|
32.3
|
Net margin
|
8.09%
|
20.49%
|
14.54%
|
15.1%
|
9.14%
|
15.95%
|
-
|
11.13%
|
-0.87%
|
12.54%
|
6.08%
|
8.79%
|
2.72%
|
13.24%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-11-12
|
22-03-11
|
22-05-11
|
22-08-16
|
22-11-14
|
23-02-22
|
23-05-15
|
23-08-14
|
23-11-14
|
24-02-26
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
48
|
-
|
-
|
Net Cash position
1 |
-
|
45.9
|
-
|
-
|
-
|
-
|
3
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
0.5106
x
|
-
|
-
|
Free Cash Flow
2 |
-
|
-20,492
|
-
|
14,018
|
-
|
33,000
|
53,500
|
53,000
|
ROE (net income / shareholders' equity)
|
-
|
33.7%
|
29.7%
|
26.4%
|
-
|
14.9%
|
15.8%
|
15.5%
|
ROA (Net income/ Total Assets)
|
-
|
20.6%
|
18.4%
|
-
|
-
|
8.4%
|
9.7%
|
10.1%
|
Assets
1 |
-
|
195.7
|
317.6
|
-
|
-
|
619
|
654.6
|
722.8
|
Book Value Per Share
3 |
-
|
11,321
|
15,132
|
-
|
-
|
24,522
|
28,209
|
32,709
|
Cash Flow per Share
3 |
-
|
-
|
2,745
|
-
|
-
|
4,714
|
5,752
|
6,299
|
Capex
1 |
-
|
64
|
85.9
|
20.2
|
-
|
30
|
22.5
|
32
|
Capex / Sales
|
-
|
22.02%
|
23.2%
|
4.05%
|
-
|
5.01%
|
3.52%
|
4.41%
|
Announcement Date
|
20-04-09
|
21-02-09
|
22-03-11
|
23-02-22
|
24-02-26
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
14,830
KRW Average target price
20,000
KRW Spread / Average Target +34.86% Consensus |
1st Jan change
|
Capi.
|
---|
| -15.50% | 160M | | +4.59% | 144B | | -30.97% | 44.44B | | +13.90% | 18.47B | | +15.92% | 10.69B | | +36.76% | 9B | | +3.83% | 7.23B | | -6.64% | 6.45B | | +29.63% | 6.39B | | +4.82% | 5.67B |
Other Apparel & Accessories
|