End-of-day quote
Korea S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
18,750
KRW
|
+0.16%
|
|
+0.81%
|
-1.47%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,435,753
|
2,086,342
|
2,314,219
|
2,334,475
|
1,927,334
|
1,898,976
|
-
|
-
|
Enterprise Value (EV)
2 |
2,084
|
1,730
|
1,861
|
1,807
|
1,927
|
1,317
|
1,195
|
1,230
|
P/E ratio
|
17.6
x
|
13.3
x
|
14
x
|
12
x
|
10.3
x
|
9.78
x
|
9.23
x
|
8.85
x
|
Yield
|
3.41%
|
4.08%
|
4.33%
|
4.99%
|
-
|
6.49%
|
7.09%
|
7.5%
|
Capitalization / Revenue
|
0.71
x
|
0.76
x
|
0.7
x
|
0.55
x
|
0.47
x
|
0.43
x
|
0.41
x
|
0.4
x
|
EV / Revenue
|
0.61
x
|
0.63
x
|
0.56
x
|
0.42
x
|
0.47
x
|
0.3
x
|
0.26
x
|
0.26
x
|
EV / EBITDA
|
8.77
x
|
7.37
x
|
6.79
x
|
4.69
x
|
5.04
x
|
3.44
x
|
3.11
x
|
2.82
x
|
EV / FCF
|
11.8
x
|
8.36
x
|
7.9
x
|
10.9
x
|
-
|
6.06
x
|
6.09
x
|
5.57
x
|
FCF Yield
|
8.47%
|
12%
|
12.7%
|
9.15%
|
-
|
16.5%
|
16.4%
|
18%
|
Price to Book
|
2.57
x
|
2.07
x
|
2.05
x
|
1.93
x
|
-
|
1.52
x
|
1.42
x
|
1.28
x
|
Nbr of stocks (in thousands)
|
101,279
|
101,279
|
101,279
|
101,279
|
101,279
|
101,279
|
-
|
-
|
Reference price
3 |
24,050
|
20,600
|
22,850
|
23,050
|
19,030
|
18,750
|
18,750
|
18,750
|
Announcement Date
|
1/28/20
|
1/28/21
|
1/27/22
|
1/31/23
|
1/30/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,426
|
2,748
|
3,326
|
4,253
|
4,138
|
4,369
|
4,621
|
4,747
|
EBITDA
1 |
237.7
|
234.9
|
274.1
|
384.9
|
382.5
|
382.3
|
384.3
|
437
|
EBIT
1 |
205.8
|
204.9
|
248.2
|
311.4
|
307.5
|
328.6
|
349.6
|
367.3
|
Operating Margin
|
6.01%
|
7.46%
|
7.46%
|
7.32%
|
7.43%
|
7.52%
|
7.57%
|
7.74%
|
Earnings before Tax (EBT)
1 |
209.8
|
196.9
|
259.6
|
300.4
|
284.8
|
322.9
|
345
|
374.7
|
Net income
1 |
138.1
|
158.3
|
165.5
|
193.7
|
187.3
|
213.7
|
226.2
|
243.7
|
Net margin
|
4.03%
|
5.76%
|
4.98%
|
4.55%
|
4.53%
|
4.89%
|
4.89%
|
5.13%
|
EPS
2 |
1,363
|
1,554
|
1,634
|
1,913
|
1,849
|
1,918
|
2,031
|
2,119
|
Free Cash Flow
3 |
176,583
|
207,012
|
235,603
|
165,448
|
-
|
217,412
|
196,414
|
221,000
|
FCF margin
|
5,154.84%
|
7,533.4%
|
7,084.3%
|
3,889.81%
|
-
|
4,976.51%
|
4,250.43%
|
4,655.25%
|
FCF Conversion (EBITDA)
|
74,297.64%
|
88,129.52%
|
85,958.49%
|
42,979.33%
|
-
|
56,866.31%
|
51,116.08%
|
50,572.08%
|
FCF Conversion (Net income)
|
127,907.42%
|
130,788.25%
|
142,371.37%
|
85,400.33%
|
-
|
101,753.12%
|
86,848.13%
|
90,697.67%
|
Dividend per Share
2 |
820.0
|
840.0
|
990.0
|
1,150
|
-
|
1,218
|
1,330
|
1,407
|
Announcement Date
|
1/28/20
|
1/28/21
|
1/27/22
|
1/31/23
|
1/30/24
|
-
|
-
|
-
|
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 |
853.7
|
985.2
|
946.6
|
976.4
|
1,126
|
1,204
|
941.6
|
971.4
|
1,078
|
1,147
|
965.1
|
1,051
|
1,111
|
1,232
|
EBITDA
|
86.89
|
40.09
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
70.16
|
64.96
|
58.49
|
88.01
|
93.12
|
71.79
|
53.42
|
84.68
|
93.44
|
75.98
|
55.73
|
87
|
97.7
|
84.31
|
Operating Margin
|
8.22%
|
6.59%
|
6.18%
|
9.01%
|
8.27%
|
5.96%
|
5.67%
|
8.72%
|
8.67%
|
6.62%
|
5.77%
|
8.28%
|
8.8%
|
6.84%
|
Earnings before Tax (EBT)
1 |
73.73
|
67.07
|
62.45
|
92.78
|
97.74
|
47.46
|
60.14
|
90.75
|
100.3
|
33.64
|
56.5
|
89.1
|
96.67
|
71.17
|
Net income
1 |
50.15
|
28.28
|
44.89
|
60.33
|
63.7
|
24.81
|
39.75
|
64.33
|
65.53
|
17.71
|
38.55
|
59.17
|
68.17
|
49.57
|
Net margin
|
5.87%
|
2.87%
|
4.74%
|
6.18%
|
5.66%
|
2.06%
|
4.22%
|
6.62%
|
6.08%
|
1.54%
|
3.99%
|
5.63%
|
6.14%
|
4.02%
|
EPS
|
495.0
|
279.0
|
443.0
|
-
|
-
|
245.0
|
-
|
-
|
647.0
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/28/21
|
1/27/22
|
4/28/22
|
7/28/22
|
10/26/22
|
1/31/23
|
4/27/23
|
7/27/23
|
10/27/23
|
1/30/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
352
|
356
|
453
|
527
|
-
|
582
|
704
|
669
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
176,583
|
207,012
|
235,603
|
165,448
|
-
|
217,413
|
196,414
|
221,000
|
ROE (net income / shareholders' equity)
|
15.1%
|
16%
|
15.6%
|
16.6%
|
-
|
16.3%
|
16.1%
|
15.7%
|
ROA (Net income/ Total Assets)
|
6.24%
|
7.05%
|
6.92%
|
7.32%
|
-
|
7.51%
|
7.56%
|
7.7%
|
Assets
1 |
2,212
|
2,244
|
2,392
|
2,647
|
-
|
2,845
|
2,993
|
3,165
|
Book Value Per Share
3 |
9,347
|
9,948
|
11,130
|
11,967
|
-
|
12,366
|
13,174
|
14,619
|
Cash Flow per Share
3 |
1,975
|
2,167
|
2,464
|
1,818
|
-
|
2,784
|
3,822
|
-
|
Capex
1 |
23.4
|
12.5
|
13.9
|
18.7
|
-
|
21
|
22.2
|
43.7
|
Capex / Sales
|
0.68%
|
0.45%
|
0.42%
|
0.44%
|
-
|
0.48%
|
0.48%
|
0.92%
|
Announcement Date
|
1/28/20
|
1/28/21
|
1/27/22
|
1/31/23
|
1/30/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
18,750
KRW Average target price
25,057
KRW Spread / Average Target +33.64% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.47% | 1.38B | | +24.29% | 27.88B | | +10.84% | 18.78B | | +8.39% | 13.65B | | -3.58% | 11.88B | | +7.89% | 10.86B | | +7.47% | 4.45B | | -12.44% | 3.74B | | +35.03% | 3.4B | | +16.26% | 3.31B |
Other Advertising & Marketing
|