End-of-day quote
Korea S.E.
06:00:00 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
202,000
KRW
|
-1.46%
|
|
-4.94%
|
-13.49%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,699,802
|
14,432,332
|
7,174,813
|
9,725,765
|
8,330,419
|
-
|
-
|
Enterprise Value (EV)
2 |
4,945
|
14,661
|
6,615
|
8,798
|
7,714
|
7,423
|
7,150
|
P/E ratio
|
56.6
x
|
96.7
x
|
137
x
|
51.9
x
|
28.7
x
|
23
x
|
20.1
x
|
Yield
|
-
|
-
|
-
|
0.3%
|
0.57%
|
0.68%
|
0.7%
|
Capitalization / Revenue
|
7.16
x
|
11.5
x
|
4.04
x
|
4.47
x
|
3.09
x
|
2.87
x
|
2.56
x
|
EV / Revenue
|
6.21
x
|
11.7
x
|
3.72
x
|
4.04
x
|
2.86
x
|
2.56
x
|
2.2
x
|
EV / EBITDA
|
27.4
x
|
53.6
x
|
20.5
x
|
20.8
x
|
17
x
|
13.7
x
|
11.2
x
|
EV / FCF
|
64.1
x
|
119
x
|
20
x
|
34
x
|
23.2
x
|
20.2
x
|
16.3
x
|
FCF Yield
|
1.56%
|
0.84%
|
4.99%
|
2.94%
|
4.31%
|
4.94%
|
6.12%
|
Price to Book
|
4.77
x
|
5.13
x
|
2.59
x
|
3.33
x
|
2.57
x
|
2.33
x
|
2.16
x
|
Nbr of stocks (in thousands)
|
35,624
|
41,353
|
41,353
|
41,652
|
41,652
|
-
|
-
|
Reference price
3 |
160,000
|
349,000
|
173,500
|
233,500
|
202,000
|
202,000
|
202,000
|
Announcement Date
|
2/23/21
|
2/22/22
|
2/21/23
|
2/26/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
587.2
|
796.3
|
1,258
|
1,778
|
2,178
|
2,700
|
2,900
|
3,256
|
EBITDA
1 |
-
|
180.5
|
273.5
|
322.9
|
423
|
453
|
543.2
|
640.4
|
EBIT
1 |
-
|
142.4
|
190.3
|
237.7
|
295.8
|
337
|
428.1
|
527.1
|
Operating Margin
|
-
|
17.88%
|
15.13%
|
13.37%
|
13.58%
|
12.48%
|
14.76%
|
16.19%
|
Earnings before Tax (EBT)
1 |
-
|
126.2
|
210.8
|
97.2
|
252.9
|
391.3
|
485.7
|
545.6
|
Net income
1 |
-
|
85.72
|
136.9
|
33.92
|
190.3
|
285.1
|
355
|
398.5
|
Net margin
|
-
|
10.77%
|
10.88%
|
1.91%
|
8.74%
|
10.56%
|
12.24%
|
12.24%
|
EPS
2 |
-
|
2,825
|
3,608
|
1,265
|
4,503
|
7,040
|
8,797
|
10,054
|
Free Cash Flow
3 |
-
|
77,195
|
123,231
|
330,065
|
258,996
|
332,269
|
367,000
|
437,860
|
FCF margin
|
-
|
9,694.41%
|
9,797.8%
|
18,563.63%
|
11,890.92%
|
12,306.27%
|
12,654.31%
|
13,448.34%
|
FCF Conversion (EBITDA)
|
-
|
42,776.1%
|
45,050.02%
|
102,232.18%
|
61,228.99%
|
73,347.58%
|
67,568.26%
|
68,376.39%
|
FCF Conversion (Net income)
|
-
|
90,053.98%
|
90,015.28%
|
972,988.99%
|
136,098.82%
|
116,547.81%
|
103,378.6%
|
109,886.23%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
700.0
|
1,160
|
1,380
|
1,407
|
Announcement Date
|
3/31/20
|
2/23/21
|
2/22/22
|
2/21/23
|
2/26/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2020 S1
|
2020 S2
|
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 |
294
|
502.3
|
341
|
459.8
|
285
|
512.2
|
445.5
|
533.5
|
410.6
|
621
|
537.9
|
608.6
|
360.9
|
689.4
|
575.6
|
757
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
75.91
|
72.59
|
105.7
|
-
|
123.7
|
-
|
-
|
-
|
-
|
EBIT
1 |
49.75
|
92.66
|
65.6
|
73.9
|
37
|
88.3
|
60.6
|
50.9
|
52.5
|
81.3
|
72.7
|
89.3
|
14.4
|
102.7
|
82.17
|
121.8
|
Operating Margin
|
16.92%
|
18.45%
|
19.24%
|
16.07%
|
12.98%
|
17.24%
|
13.6%
|
9.54%
|
12.79%
|
13.09%
|
13.52%
|
14.67%
|
3.99%
|
14.89%
|
14.28%
|
16.09%
|
Earnings before Tax (EBT)
1 |
46.94
|
79.31
|
68.1
|
89.7
|
48.5
|
119.6
|
123.5
|
-199
|
81.1
|
146.1
|
132.8
|
-77.2
|
20.5
|
127.5
|
99.77
|
96
|
Net income
1 |
33.17
|
52.55
|
47.7
|
51.4
|
31.8
|
92.2
|
91.4
|
-167.5
|
51.1
|
117.3
|
102.7
|
-54
|
10.8
|
86.6
|
74.6
|
74.66
|
Net margin
|
11.28%
|
10.46%
|
13.99%
|
11.18%
|
11.16%
|
18%
|
20.52%
|
-31.4%
|
12.45%
|
18.89%
|
19.09%
|
-8.87%
|
2.99%
|
12.56%
|
12.96%
|
9.86%
|
EPS
2 |
-
|
-
|
-
|
-
|
787.0
|
-
|
2,166
|
-4,049
|
587.0
|
2,810
|
2,464
|
-1,376
|
492.6
|
2,111
|
1,594
|
2,635
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
700.0
|
-
|
-
|
-
|
-
|
Announcement Date
|
9/2/20
|
2/23/21
|
11/4/21
|
2/22/22
|
5/3/22
|
8/3/22
|
11/3/22
|
2/21/23
|
5/2/23
|
8/8/23
|
11/2/23
|
2/26/24
|
5/2/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
229
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
755
|
-
|
560
|
928
|
616
|
907
|
1,180
|
Leverage (Debt/EBITDA)
|
-
|
-
|
0.8369
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
-
|
77,195
|
123,231
|
330,065
|
258,996
|
332,269
|
367,000
|
437,860
|
ROE (net income / shareholders' equity)
|
-
|
12.6%
|
6.83%
|
1.16%
|
6.58%
|
9.02%
|
10.5%
|
11.4%
|
ROA (Net income/ Total Assets)
|
-
|
7.55%
|
4.11%
|
1.09%
|
3.67%
|
5.18%
|
6.11%
|
6.77%
|
Assets
1 |
-
|
1,135
|
3,329
|
3,112
|
5,191
|
5,505
|
5,810
|
5,882
|
Book Value Per Share
3 |
-
|
33,554
|
67,998
|
66,995
|
70,090
|
78,740
|
86,512
|
93,572
|
Cash Flow per Share
3 |
-
|
3,845
|
4,676
|
8,393
|
6,777
|
9,173
|
10,956
|
11,688
|
Capex
1 |
-
|
39.5
|
54
|
17.1
|
22.7
|
41.1
|
44.4
|
29.2
|
Capex / Sales
|
-
|
4.96%
|
4.3%
|
0.96%
|
1.04%
|
1.52%
|
1.53%
|
0.9%
|
Announcement Date
|
3/31/20
|
2/23/21
|
2/22/22
|
2/21/23
|
2/26/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
202,000
KRW Average target price
298,360
KRW Spread / Average Target +47.70% Consensus |