End-of-day quote
Korea S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
4,885
KRW
|
+3.72%
|
|
-27.41%
|
-1.31%
|
Fiscal Period: December |
2019
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
132,466
|
162,972
|
277,430
|
277,405
|
-
|
-
|
Enterprise Value (EV)
2 |
132.5
|
163
|
277.4
|
221.4
|
197.8
|
180.4
|
P/E ratio
|
-
|
-14
x
|
-30.9
x
|
14
x
|
10.1
x
|
10.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.22
x
|
-
|
2.97
x
|
2.06
x
|
1.65
x
|
1.44
x
|
EV / Revenue
|
2.22
x
|
-
|
2.97
x
|
1.64
x
|
1.18
x
|
0.93
x
|
EV / EBITDA
|
-
|
-
|
15.9
x
|
7.49
x
|
5.17
x
|
3.92
x
|
EV / FCF
|
-
|
-
|
-
|
4.92
x
|
7.33
x
|
7.84
x
|
FCF Yield
|
-
|
-
|
-
|
20.3%
|
13.6%
|
12.7%
|
Price to Book
|
-
|
-
|
-
|
2.58
x
|
2.01
x
|
1.81
x
|
Nbr of stocks (in thousands)
|
35,514
|
53,259
|
56,046
|
56,787
|
-
|
-
|
Reference price
3 |
3,730
|
3,060
|
4,950
|
4,885
|
4,885
|
4,885
|
Announcement Date
|
3/16/20
|
3/23/23
|
3/21/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
59.77
|
-
|
93.37
|
134.9
|
168.4
|
193
|
EBITDA
1 |
-
|
-
|
17.43
|
29.58
|
38.23
|
46
|
EBIT
1 |
6.928
|
-
|
14.78
|
27.15
|
35.53
|
43
|
Operating Margin
|
11.59%
|
-
|
15.83%
|
20.13%
|
21.1%
|
22.28%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-5.165
|
24.67
|
34.2
|
39
|
Net income
1 |
-
|
-11.19
|
-8.882
|
20.15
|
27.87
|
29
|
Net margin
|
-
|
-
|
-9.51%
|
14.94%
|
16.55%
|
15.03%
|
EPS
2 |
-
|
-219.0
|
-160.0
|
349.5
|
486.0
|
480.0
|
Free Cash Flow
3 |
-
|
-
|
-
|
45,000
|
27,000
|
23,000
|
FCF margin
|
-
|
-
|
-
|
33,366.29%
|
16,036.43%
|
11,917.1%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
152,155.54%
|
70,619.01%
|
50,000%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
223,325.06%
|
96,889.94%
|
79,310.34%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/16/20
|
3/23/23
|
3/21/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
26.09
|
26.82
|
29.3
|
30.1
|
34.3
|
34.9
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
3.833
|
6.282
|
5.9
|
5.3
|
6.5
|
6.3
|
Operating Margin
|
-
|
14.69%
|
23.43%
|
20.14%
|
17.61%
|
18.95%
|
18.05%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
3.567
|
-
|
-
|
4.7
|
5.5
|
6.6
|
6.6
|
Net margin
|
-
|
-
|
-
|
16.04%
|
18.27%
|
19.24%
|
18.91%
|
EPS
|
65.00
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/14/23
|
11/14/23
|
3/21/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
56
|
79.6
|
97
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
-
|
-
|
-
|
45,000
|
27,000
|
23,000
|
ROE (net income / shareholders' equity)
|
-
|
-14.3%
|
-
|
18.7%
|
20.9%
|
17.3%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
11.8%
|
14.1%
|
-
|
Assets
1 |
-
|
-
|
-
|
170.3
|
197.6
|
-
|
Book Value Per Share
3 |
-
|
-
|
-
|
1,897
|
2,434
|
2,702
|
Cash Flow per Share
3 |
-
|
-
|
-
|
425.0
|
743.0
|
-
|
Capex
1 |
-
|
-
|
-
|
0.88
|
1.85
|
2
|
Capex / Sales
|
-
|
-
|
-
|
0.65%
|
1.1%
|
1.04%
|
Announcement Date
|
3/16/20
|
3/23/23
|
3/21/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
4,885
KRW Average target price
7,100
KRW Spread / Average Target +45.34% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.31% | 202M | | +10.55% | 67.6B | | +11.64% | 18.21B | | +9.40% | 13.37B | | +16.53% | 9.94B | | -32.90% | 5.74B | | -10.98% | 5.57B | | -4.09% | 4.91B | | -4.83% | 4.87B | | 0.00% | 4.3B |
Other Business Support Services
|