End-of-day quote
Korea S.E.
06:00:00 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
420,000
KRW
|
+5.93%
|
|
+9.80%
|
+18.31%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
20,102,205
|
25,253,966
|
17,373,080
|
11,245,734
|
5,535,642
|
6,193,705
|
-
|
-
|
Enterprise Value (EV)
2 |
20,084
|
25,230
|
16,853
|
10,807
|
4,956
|
5,384
|
5,097
|
4,833
|
P/E ratio
|
27.2
x
|
34
x
|
21.8
x
|
51.2
x
|
41.7
x
|
20.1
x
|
17.2
x
|
15.6
x
|
Yield
|
0.87%
|
0.68%
|
1%
|
1.66%
|
1.13%
|
1.21%
|
1.52%
|
1.6%
|
Capitalization / Revenue
|
2.62
x
|
3.22
x
|
2.15
x
|
1.57
x
|
0.81
x
|
0.88
x
|
0.84
x
|
0.81
x
|
EV / Revenue
|
2.61
x
|
3.22
x
|
2.08
x
|
1.5
x
|
0.73
x
|
0.76
x
|
0.69
x
|
0.64
x
|
EV / EBITDA
|
14.1
x
|
17
x
|
10.8
x
|
10.8
x
|
6.55
x
|
6.53
x
|
5.74
x
|
5.2
x
|
EV / FCF
|
24.7
x
|
50.6
x
|
25.4
x
|
31.8
x
|
9.78
x
|
12.4
x
|
10.1
x
|
9.38
x
|
FCF Yield
|
4.05%
|
1.98%
|
3.93%
|
3.15%
|
10.2%
|
8.08%
|
9.86%
|
10.7%
|
Price to Book
|
4.46
x
|
5.32
x
|
3.18
x
|
2.27
x
|
0.96
x
|
1.16
x
|
1.11
x
|
1.03
x
|
Nbr of stocks (in thousands)
|
16,756
|
16,756
|
16,756
|
16,756
|
16,756
|
16,756
|
-
|
-
|
Reference price
3 |
1,261,000
|
1,620,000
|
1,097,000
|
722,000
|
355,000
|
396,500
|
396,500
|
396,500
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/27/22
|
1/31/23
|
1/17/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,685
|
7,844
|
8,092
|
7,186
|
6,805
|
7,056
|
7,366
|
7,608
|
EBITDA
1 |
1,427
|
1,483
|
1,565
|
999.1
|
756.8
|
824.3
|
887.6
|
929.1
|
EBIT
1 |
1,176
|
1,221
|
1,290
|
711.1
|
487
|
544.5
|
609.8
|
660.4
|
Operating Margin
|
15.31%
|
15.56%
|
15.94%
|
9.9%
|
7.16%
|
7.72%
|
8.28%
|
8.68%
|
Earnings before Tax (EBT)
1 |
1,092
|
1,121
|
1,187
|
417.8
|
276.4
|
458.5
|
530
|
585.8
|
Net income
1 |
778.1
|
797.6
|
844.5
|
236.6
|
142.8
|
316.7
|
369.9
|
410.9
|
Net margin
|
10.12%
|
10.17%
|
10.44%
|
3.29%
|
2.1%
|
4.49%
|
5.02%
|
5.4%
|
EPS
2 |
46,431
|
47,596
|
50,395
|
14,112
|
8,513
|
19,768
|
23,060
|
25,452
|
Free Cash Flow
3 |
813,552
|
499,099
|
662,607
|
340,254
|
506,643
|
434,962
|
502,404
|
515,127
|
FCF margin
|
10,585.69%
|
6,362.41%
|
8,188.93%
|
4,735.11%
|
7,445.34%
|
6,164.24%
|
6,821.04%
|
6,770.87%
|
FCF Conversion (EBITDA)
|
56,994.16%
|
33,652.73%
|
42,347.83%
|
34,055.93%
|
66,941.18%
|
52,765.74%
|
56,604.58%
|
55,445.79%
|
FCF Conversion (Net income)
|
104,556.27%
|
62,575.1%
|
78,461.45%
|
143,809.72%
|
354,902.87%
|
137,347.25%
|
135,808.05%
|
125,356.29%
|
Dividend per Share
2 |
11,000
|
11,000
|
11,000
|
12,000
|
4,000
|
4,813
|
6,027
|
6,328
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/27/22
|
1/31/23
|
1/17/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Net sales
1 |
2,010
|
2,023
|
1,645
|
1,863
|
1,870
|
1,808
|
1,684
|
1,808
|
1,746
|
-
|
1,712
|
1,814
|
1,794
|
1,724
|
1,807
|
EBITDA
1 |
410.9
|
314.9
|
246.3
|
288.1
|
262.5
|
202.3
|
215.2
|
226.6
|
193.7
|
121.3
|
214.5
|
227.8
|
225.6
|
159.5
|
-
|
EBIT
1 |
342.3
|
241
|
175.6
|
216.6
|
190.1
|
128.9
|
145.9
|
157.8
|
128.5
|
54.7
|
131.4
|
145.3
|
160.1
|
98.3
|
171.9
|
Operating Margin
|
17.03%
|
11.91%
|
10.67%
|
11.63%
|
10.16%
|
7.13%
|
8.67%
|
8.73%
|
7.36%
|
-
|
7.68%
|
8.01%
|
8.93%
|
5.7%
|
9.51%
|
Earnings before Tax (EBT)
1 |
329.4
|
198.4
|
160
|
195.5
|
174.6
|
-112.2
|
130.3
|
132.5
|
123.9
|
-110.2
|
129.7
|
131.2
|
152.9
|
72.86
|
157
|
Net income
1 |
234.7
|
133
|
109.6
|
119.4
|
120.5
|
-112.8
|
91.4
|
89.3
|
84.2
|
-122.1
|
89.71
|
88.69
|
102.2
|
45.84
|
110
|
Net margin
|
11.67%
|
6.57%
|
6.66%
|
6.41%
|
6.44%
|
-6.24%
|
5.43%
|
4.94%
|
4.82%
|
-
|
5.24%
|
4.89%
|
5.7%
|
2.66%
|
6.09%
|
EPS
2 |
14,006
|
7,939
|
6,537
|
7,122
|
7,190
|
-6,737
|
5,453
|
5,325
|
5,037
|
-7,289
|
5,814
|
5,117
|
6,296
|
4,704
|
-
|
Dividend per Share
2 |
-
|
11,000
|
-
|
-
|
-
|
12,000
|
-
|
-
|
-
|
4,000
|
-
|
-
|
-
|
5,000
|
-
|
Announcement Date
|
10/26/21
|
1/27/22
|
5/11/22
|
7/28/22
|
10/27/22
|
1/31/23
|
4/27/23
|
7/27/23
|
10/26/23
|
1/17/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
18.1
|
23.8
|
520
|
439
|
580
|
810
|
1,096
|
1,361
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
813,552
|
499,099
|
662,607
|
340,254
|
506,643
|
434,962
|
502,404
|
515,127
|
ROE (net income / shareholders' equity)
|
20.3%
|
17.9%
|
16.7%
|
4.71%
|
2.97%
|
5.94%
|
6.6%
|
7.07%
|
ROA (Net income/ Total Assets)
|
13.2%
|
12%
|
11.8%
|
3.18%
|
1.97%
|
4.24%
|
4.8%
|
5.12%
|
Assets
1 |
5,885
|
6,647
|
7,178
|
7,440
|
7,262
|
7,476
|
7,699
|
8,029
|
Book Value Per Share
3 |
282,865
|
304,515
|
344,983
|
318,498
|
370,636
|
340,656
|
357,494
|
383,742
|
Cash Flow per Share
3 |
77,739
|
64,338
|
63,034
|
29,665
|
44,957
|
37,929
|
40,711
|
44,454
|
Capex
1 |
326
|
506
|
322
|
157
|
152
|
193
|
203
|
214
|
Capex / Sales
|
4.24%
|
6.45%
|
3.98%
|
2.19%
|
2.24%
|
2.73%
|
2.75%
|
2.82%
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/27/22
|
1/31/23
|
1/17/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
396,500
KRW Average target price
400,826
KRW Spread / Average Target +1.09% Consensus |
1st Jan change
|
Capi.
|
---|
| +11.69% | 4.5B | | +10.32% | 382B | | +8.95% | 129B | | -16.24% | 62.7B | | +0.37% | 52.62B | | -11.47% | 36.49B | | +3.65% | 33.44B | | +9.84% | 17.62B | | +7.81% | 14.93B | | -8.87% | 10.76B |
Other Personal Products
|