End-of-day quote
Korea S.E.
06:00:00 2024-05-02 pm EDT
|
5-day change
|
1st Jan Change
|
55,600
KRW
|
-3.30%
|
|
+4.32%
|
+8.17%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,306,340
|
3,090,560
|
1,336,992
|
1,296,189
|
1,117,520
|
1,209,387
|
-
|
-
|
Enterprise Value (EV)
2 |
3,322
|
4,300
|
2,518
|
5,615
|
1,118
|
6,189
|
6,015
|
5,792
|
P/E ratio
|
5.25
x
|
5.72
x
|
1.45
x
|
23.9
x
|
-
|
7.77
x
|
3.84
x
|
2.97
x
|
Yield
|
1.88%
|
3.19%
|
3.12%
|
1.69%
|
-
|
1.35%
|
2.07%
|
2.25%
|
Capitalization / Revenue
|
0.34
x
|
1.97
x
|
0.56
x
|
0.25
x
|
0.22
x
|
0.21
x
|
0.2
x
|
0.2
x
|
EV / Revenue
|
0.34
x
|
2.75
x
|
1.06
x
|
1.08
x
|
0.22
x
|
1.06
x
|
1.01
x
|
0.97
x
|
EV / EBITDA
|
2.59
x
|
13.9
x
|
6.75
x
|
8.71
x
|
-
|
6.45
x
|
5.65
x
|
5.3
x
|
EV / FCF
|
4.51
x
|
4.59
x
|
15.9
x
|
-41.9
x
|
-
|
61.9
x
|
14.3
x
|
13.6
x
|
FCF Yield
|
22.2%
|
21.8%
|
6.29%
|
-2.38%
|
-
|
1.62%
|
7%
|
7.37%
|
Price to Book
|
0.53
x
|
1.11
x
|
0.32
x
|
0.31
x
|
-
|
0.32
x
|
0.29
x
|
0.27
x
|
Nbr of stocks (in thousands)
|
17,127
|
17,127
|
22,615
|
22,615
|
22,615
|
22,615
|
-
|
-
|
Reference price
3 |
203,960
|
187,057
|
60,900
|
59,200
|
51,400
|
55,600
|
55,600
|
55,600
|
Announcement Date
|
1/30/20
|
1/28/21
|
1/27/22
|
2/3/23
|
2/7/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
9,689
|
1,566
|
2,383
|
5,193
|
5,020
|
5,837
|
5,942
|
5,993
|
EBITDA
1 |
1,282
|
308.9
|
372.9
|
644.6
|
-
|
960
|
1,064
|
1,094
|
EBIT
1 |
1,109
|
119
|
224.1
|
280.4
|
151.9
|
535.7
|
650.8
|
672
|
Operating Margin
|
11.45%
|
7.6%
|
9.41%
|
5.4%
|
3.03%
|
9.18%
|
10.95%
|
11.21%
|
Earnings before Tax (EBT)
1 |
921.4
|
44.41
|
871.6
|
123.2
|
-170.2
|
253
|
501.5
|
530.5
|
Net income
1 |
639.2
|
505
|
875.5
|
65.97
|
-141.6
|
157.8
|
314.6
|
405
|
Net margin
|
6.6%
|
32.24%
|
36.74%
|
1.27%
|
-2.82%
|
2.7%
|
5.29%
|
6.76%
|
EPS
2 |
38,816
|
32,703
|
41,881
|
2,479
|
-
|
7,156
|
14,464
|
18,696
|
Free Cash Flow
3 |
737,099
|
935,938
|
158,275
|
-133,884
|
-
|
100,000
|
421,000
|
427,000
|
FCF margin
|
7,607.22%
|
59,760.49%
|
6,642.09%
|
-2,578.19%
|
-
|
1,713.28%
|
7,085.45%
|
7,124.98%
|
FCF Conversion (EBITDA)
|
57,496.34%
|
302,946.76%
|
42,443.33%
|
-
|
-
|
10,416.67%
|
39,549.08%
|
39,048.93%
|
FCF Conversion (Net income)
|
115,317.14%
|
185,343.05%
|
18,078.97%
|
-
|
-
|
63,371.36%
|
133,842%
|
105,432.1%
|
Dividend per Share
2 |
3,831
|
5,972
|
1,900
|
1,000
|
-
|
750.0
|
1,150
|
1,250
|
Announcement Date
|
1/30/20
|
1/28/21
|
1/27/22
|
2/3/23
|
2/7/24
|
-
|
-
|
-
|
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 |
622.6
|
669.2
|
883.1
|
1,470
|
1,490
|
1,350
|
1,287
|
1,219
|
1,264
|
1,249
|
1,404
|
1,459
|
1,509
|
1,465
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
74.54
|
36.19
|
32.26
|
58.95
|
169.6
|
19.57
|
69.03
|
-7.09
|
12.01
|
77.92
|
172.3
|
106.4
|
137.4
|
119.8
|
Operating Margin
|
11.97%
|
5.41%
|
3.65%
|
4.01%
|
11.38%
|
1.45%
|
5.36%
|
-0.58%
|
0.95%
|
6.24%
|
12.27%
|
7.3%
|
9.1%
|
8.18%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
-
|
-
|
-
|
-
|
32.12
|
-28.72
|
-82.03
|
-51.6
|
20.9
|
22.59
|
24.5
|
66.6
|
68.4
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
2.38%
|
-2.23%
|
-6.73%
|
-4.08%
|
1.67%
|
1.61%
|
1.68%
|
4.41%
|
4.67%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/29/21
|
1/27/22
|
5/2/22
|
8/1/22
|
10/28/22
|
2/3/23
|
5/3/23
|
7/28/23
|
11/2/23
|
2/7/24
|
5/2/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
15.4
|
1,210
|
1,181
|
4,319
|
-
|
4,980
|
4,806
|
4,583
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.012
x
|
3.916
x
|
3.167
x
|
6.7
x
|
-
|
5.187
x
|
4.515
x
|
4.191
x
|
Free Cash Flow
2 |
737,099
|
935,938
|
158,275
|
-133,884
|
-
|
100,000
|
421,000
|
427,000
|
ROE (net income / shareholders' equity)
|
11.7%
|
11.8%
|
22.6%
|
1.52%
|
-
|
4%
|
7.65%
|
9.1%
|
ROA (Net income/ Total Assets)
|
5.06%
|
3.69%
|
7.88%
|
0.59%
|
-
|
2.95%
|
4.1%
|
4.15%
|
Assets
1 |
12,630
|
13,674
|
11,112
|
11,131
|
-
|
5,349
|
7,672
|
9,759
|
Book Value Per Share
3 |
384,507
|
167,931
|
187,916
|
194,062
|
-
|
175,672
|
188,801
|
203,752
|
Cash Flow per Share
3 |
61,666
|
88,476
|
15,870
|
12,025
|
-
|
37,439
|
53,784
|
53,923
|
Capex
1 |
215
|
430
|
143
|
362
|
-
|
486
|
386
|
392
|
Capex / Sales
|
2.22%
|
27.47%
|
5.98%
|
6.97%
|
-
|
8.32%
|
6.49%
|
6.54%
|
Announcement Date
|
1/30/20
|
1/28/21
|
1/27/22
|
2/3/23
|
2/7/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
55,600
KRW Average target price
72,500
KRW Spread / Average Target +30.40% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.17% | 893M | | +4.56% | 40.11B | | -19.14% | 22.51B | | -12.88% | 13.47B | | -9.31% | 10.16B | | -9.76% | 9.64B | | +16.07% | 7.55B | | +13.14% | 7B | | -23.90% | 5.56B | | -29.24% | 3.37B |
Plastics
|