End-of-day quote
Korea S.E.
18:00:00 2024-04-25 EDT
|
5-day change
|
1st Jan Change
|
27,450
KRW
|
+0.55%
|
|
+0.55%
|
+1.67%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
310,434
|
286,768
|
390,249
|
276,835
|
247,912
|
252,043
|
-
|
-
|
Enterprise Value (EV)
2 |
310.4
|
286.8
|
369.8
|
284.5
|
247.9
|
236.2
|
235.7
|
252
|
P/E ratio
|
12.8
x
|
12.7
x
|
11.6
x
|
10.4
x
|
16.8
x
|
9.54
x
|
8.26
x
|
7.96
x
|
Yield
|
1.27%
|
1.48%
|
1.79%
|
2.32%
|
-
|
2.49%
|
2.61%
|
2.55%
|
Capitalization / Revenue
|
2.28
x
|
1.79
x
|
2.02
x
|
1.16
x
|
1.13
x
|
1.05
x
|
0.96
x
|
0.95
x
|
EV / Revenue
|
2.28
x
|
1.79
x
|
1.91
x
|
1.2
x
|
1.13
x
|
0.98
x
|
0.89
x
|
0.95
x
|
EV / EBITDA
|
10.4
x
|
8.71
x
|
9.16
x
|
5.72
x
|
9.64
x
|
5.47
x
|
4.89
x
|
5.6
x
|
EV / FCF
|
29.4
x
|
-17
x
|
34.6
x
|
-19.1
x
|
-
|
12.4
x
|
9.82
x
|
-
|
FCF Yield
|
3.41%
|
-5.9%
|
2.89%
|
-5.25%
|
-
|
8.04%
|
10.2%
|
-
|
Price to Book
|
1.92
x
|
1.7
x
|
2.08
x
|
1.32
x
|
-
|
1.1
x
|
0.99
x
|
0.91
x
|
Nbr of stocks (in thousands)
|
9,855
|
9,449
|
9,314
|
9,182
|
9,182
|
9,182
|
-
|
-
|
Reference price
3 |
31,500
|
30,350
|
41,900
|
30,150
|
27,000
|
27,450
|
27,450
|
27,450
|
Announcement Date
|
20-02-11
|
21-02-09
|
22-02-14
|
23-02-13
|
24-02-07
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
136
|
160.3
|
193.1
|
237.9
|
220.3
|
240.7
|
263.5
|
266
|
EBITDA
1 |
29.88
|
32.92
|
40.37
|
49.78
|
25.73
|
43.2
|
48.2
|
45
|
EBIT
1 |
26.41
|
29.07
|
34.84
|
43.42
|
18.74
|
35.97
|
41.63
|
40
|
Operating Margin
|
19.42%
|
18.14%
|
18.04%
|
18.25%
|
8.51%
|
14.94%
|
15.8%
|
15.04%
|
Earnings before Tax (EBT)
1 |
30.16
|
27.98
|
39.64
|
32.82
|
16.69
|
36.27
|
41.63
|
43
|
Net income
1 |
24.22
|
22.89
|
33.7
|
26.49
|
14.76
|
28.8
|
33.13
|
34
|
Net margin
|
17.81%
|
14.28%
|
17.45%
|
11.13%
|
6.7%
|
11.96%
|
12.57%
|
12.78%
|
EPS
2 |
2,457
|
2,395
|
3,600
|
2,890
|
1,603
|
2,877
|
3,323
|
3,447
|
Free Cash Flow
3 |
10,572
|
-16,918
|
10,680
|
-14,930
|
-
|
19,000
|
24,000
|
-
|
FCF margin
|
7,773.92%
|
-10,556.32%
|
5,529.55%
|
-6,275.04%
|
-
|
7,892.55%
|
9,107.01%
|
-
|
FCF Conversion (EBITDA)
|
35,383.77%
|
-
|
26,454.42%
|
-
|
-
|
43,981.48%
|
49,792.53%
|
-
|
FCF Conversion (Net income)
|
43,655.03%
|
-
|
31,687.32%
|
-
|
-
|
65,972.22%
|
72,434.61%
|
-
|
Dividend per Share
2 |
400.0
|
450.0
|
750.0
|
700.0
|
-
|
683.3
|
716.7
|
700.0
|
Announcement Date
|
20-02-11
|
21-02-09
|
22-02-14
|
23-02-13
|
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 |
47.1
|
54.84
|
53.96
|
63.67
|
55.14
|
65.16
|
54.83
|
51.32
|
51.62
|
62.49
|
55
|
55
|
58
|
67
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
9.646
|
7.046
|
9.906
|
16.01
|
7.616
|
9.891
|
5.856
|
0.147
|
5.836
|
6.898
|
9
|
9
|
9
|
10
|
Operating Margin
|
20.48%
|
12.85%
|
18.36%
|
25.14%
|
13.81%
|
15.18%
|
10.68%
|
0.29%
|
11.31%
|
11.04%
|
16.36%
|
16.36%
|
15.52%
|
14.93%
|
Earnings before Tax (EBT)
|
10.79
|
7.65
|
8.768
|
10.82
|
-4.181
|
17.42
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
8.581
|
7.888
|
7.542
|
7.815
|
-3.413
|
14.55
|
5.301
|
-1.195
|
5.799
|
4.81
|
8
|
7
|
9
|
6
|
Net margin
|
18.22%
|
14.38%
|
13.98%
|
12.27%
|
-6.19%
|
22.32%
|
9.67%
|
-2.33%
|
11.23%
|
7.7%
|
14.55%
|
12.73%
|
15.52%
|
8.96%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-11-01
|
22-02-14
|
22-05-02
|
22-07-27
|
22-11-01
|
23-02-13
|
23-05-03
|
23-08-02
|
23-11-01
|
24-02-07
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
7.71
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
20.5
|
-
|
-
|
15.8
|
16.3
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
0.1549
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
10,572
|
-16,918
|
10,680
|
-14,930
|
-
|
19,000
|
24,000
|
-
|
ROE (net income / shareholders' equity)
|
16%
|
13.8%
|
18.8%
|
13.4%
|
6.95%
|
12.5%
|
13%
|
12%
|
ROA (Net income/ Total Assets)
|
14.4%
|
12.1%
|
15.4%
|
10%
|
-
|
9.67%
|
10.5%
|
11.7%
|
Assets
1 |
168.7
|
188.9
|
218.7
|
264.2
|
-
|
297.9
|
316.6
|
290.6
|
Book Value Per Share
3 |
16,379
|
17,808
|
20,110
|
22,784
|
-
|
24,969
|
27,665
|
30,019
|
Cash Flow per Share
3 |
1,896
|
658.0
|
5,431
|
6,076
|
-
|
3,935
|
4,590
|
-
|
Capex
1 |
8.11
|
23.2
|
4.68
|
13.4
|
-
|
9.3
|
9.35
|
-
|
Capex / Sales
|
5.96%
|
14.48%
|
2.42%
|
5.65%
|
-
|
3.86%
|
3.55%
|
-
|
Announcement Date
|
20-02-11
|
21-02-09
|
22-02-14
|
23-02-13
|
24-02-07
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
27,450
KRW Average target price
40,000
KRW Spread / Average Target +45.72% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.67% | 183M | | -5.77% | 14.6B | | -40.71% | 2.71B | | -12.92% | 2.44B | | -8.78% | 1.51B | | -.--% | 1.12B | | +40.66% | 518M | | +11.68% | 239M | | -.--% | 168M | | -34.20% | 163M |
Medical Imaging Systems
|