End-of-day quote
Korea S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
51,300
KRW
|
+0.59%
|
|
+2.40%
|
+2.40%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
17,406,475
|
17,052,023
|
12,598,001
|
10,334,719
|
10,794,031
|
10,920,788
|
-
|
-
|
Enterprise Value (EV)
2 |
24,552
|
24,035
|
18,620
|
15,550
|
16,466
|
18,195
|
17,487
|
16,449
|
P/E ratio
|
19.6
x
|
11.6
x
|
8.05
x
|
11.5
x
|
10.1
x
|
9.7
x
|
9.2
x
|
7.83
x
|
Yield
|
4.2%
|
4.2%
|
5.69%
|
7%
|
7.07%
|
6.95%
|
7.06%
|
7.46%
|
Capitalization / Revenue
|
0.98
x
|
0.92
x
|
0.75
x
|
0.6
x
|
0.61
x
|
0.61
x
|
0.6
x
|
0.58
x
|
EV / Revenue
|
1.38
x
|
1.29
x
|
1.11
x
|
0.9
x
|
0.94
x
|
1.01
x
|
0.96
x
|
0.88
x
|
EV / EBITDA
|
4.87
x
|
4.36
x
|
3.58
x
|
2.9
x
|
2.99
x
|
3.27
x
|
3.11
x
|
2.82
x
|
EV / FCF
|
40.2
x
|
10.6
x
|
8.8
x
|
6.91
x
|
-
|
8.58
x
|
8.55
x
|
7.75
x
|
FCF Yield
|
2.49%
|
9.42%
|
11.4%
|
14.5%
|
-
|
11.7%
|
11.7%
|
12.9%
|
Price to Book
|
0.76
x
|
0.71
x
|
1.09
x
|
0.91
x
|
0.9
x
|
0.92
x
|
0.88
x
|
0.86
x
|
Nbr of stocks (in thousands)
|
222,102
|
217,579
|
217,582
|
218,032
|
215,450
|
212,881
|
-
|
-
|
Reference price
3 |
78,372
|
78,372
|
57,900
|
47,400
|
50,100
|
51,300
|
51,300
|
51,300
|
Announcement Date
|
2/7/20
|
2/3/21
|
2/9/22
|
2/8/23
|
2/4/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
17,744
|
18,625
|
16,749
|
17,305
|
17,608
|
17,928
|
18,247
|
18,727
|
EBITDA
1 |
5,045
|
5,519
|
5,207
|
5,367
|
5,503
|
5,564
|
5,616
|
5,843
|
EBIT
1 |
1,110
|
1,349
|
1,387
|
1,612
|
1,753
|
1,820
|
1,900
|
2,157
|
Operating Margin
|
6.26%
|
7.24%
|
8.28%
|
9.32%
|
9.96%
|
10.15%
|
10.42%
|
11.52%
|
Earnings before Tax (EBT)
1 |
1,163
|
1,877
|
1,718
|
1,236
|
1,488
|
1,570
|
1,664
|
2,023
|
Net income
1 |
889.9
|
1,504
|
2,408
|
912.4
|
1,094
|
1,146
|
1,208
|
1,419
|
Net margin
|
5.02%
|
8.08%
|
14.37%
|
5.27%
|
6.21%
|
6.39%
|
6.62%
|
7.58%
|
EPS
2 |
3,999
|
6,738
|
7,190
|
4,118
|
4,954
|
5,289
|
5,575
|
6,548
|
Free Cash Flow
3 |
610,199
|
2,264,076
|
2,115,428
|
2,251,030
|
-
|
2,120,082
|
2,046,115
|
2,122,720
|
FCF margin
|
3,438.96%
|
12,156.31%
|
12,630.48%
|
13,007.97%
|
-
|
11,825.7%
|
11,213.33%
|
11,335.37%
|
FCF Conversion (EBITDA)
|
12,094.64%
|
41,024.79%
|
40,626.62%
|
41,938.93%
|
-
|
38,104.21%
|
36,432.54%
|
36,329.47%
|
FCF Conversion (Net income)
|
68,569.39%
|
150,496.94%
|
87,868.25%
|
246,715.26%
|
-
|
185,020.06%
|
169,403.66%
|
149,611.01%
|
Dividend per Share
2 |
3,293
|
3,293
|
3,295
|
3,320
|
3,540
|
3,564
|
3,621
|
3,829
|
Announcement Date
|
2/7/20
|
2/3/21
|
2/9/22
|
2/8/23
|
2/4/24
|
-
|
-
|
-
|
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 |
4,968
|
4,298
|
4,277
|
4,290
|
4,343
|
4,394
|
4,372
|
4,306
|
4,403
|
4,527
|
4,443
|
4,423
|
4,482
|
4,563
|
4,535
|
EBITDA
1 |
1,452
|
-
|
1,379
|
1,400
|
1,399
|
1,189
|
1,429
|
1,412
|
1,426
|
1,237
|
1,440
|
1,429
|
1,459
|
1,319
|
1,504
|
EBIT
1 |
400
|
226.7
|
432.4
|
459.6
|
465.6
|
254.5
|
494.8
|
463.4
|
498
|
297.1
|
499.2
|
489.4
|
505
|
327.2
|
566.7
|
Operating Margin
|
8.05%
|
5.27%
|
10.11%
|
10.71%
|
10.72%
|
5.79%
|
11.32%
|
10.76%
|
11.31%
|
6.56%
|
11.24%
|
11.06%
|
11.27%
|
7.17%
|
12.5%
|
Earnings before Tax (EBT)
1 |
944.3
|
295
|
327
|
402.8
|
362.4
|
144
|
420.9
|
449.8
|
400
|
217.4
|
432.5
|
440.4
|
412.5
|
217.8
|
-
|
Net income
1 |
784.2
|
299.3
|
211.3
|
253.9
|
234.6
|
212.7
|
290.5
|
329.2
|
297.9
|
176
|
311.4
|
320.2
|
309
|
201.8
|
-
|
Net margin
|
15.79%
|
6.96%
|
4.94%
|
5.92%
|
5.4%
|
4.84%
|
6.64%
|
7.64%
|
6.77%
|
3.89%
|
7.01%
|
7.24%
|
6.89%
|
4.42%
|
-
|
EPS
2 |
438.7
|
1,296
|
953.0
|
1,147
|
1,059
|
959.0
|
1,314
|
1,490
|
1,345
|
804.0
|
1,565
|
1,622
|
1,466
|
610.0
|
-
|
Dividend per Share
|
823.2
|
-
|
-
|
830.0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/10/21
|
2/9/22
|
5/10/22
|
8/9/22
|
11/10/22
|
2/8/23
|
5/10/23
|
8/8/23
|
11/7/23
|
2/4/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
7,145
|
6,983
|
6,022
|
5,216
|
5,672
|
7,274
|
6,566
|
5,528
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.416
x
|
1.265
x
|
1.157
x
|
0.9717
x
|
1.031
x
|
1.307
x
|
1.169
x
|
0.9461
x
|
Free Cash Flow
2 |
610,199
|
2,264,076
|
2,115,428
|
2,251,030
|
-
|
2,120,082
|
2,046,115
|
2,122,720
|
ROE (net income / shareholders' equity)
|
3.82%
|
6.37%
|
13.2%
|
7.45%
|
8.97%
|
9.67%
|
9.79%
|
11.2%
|
ROA (Net income/ Total Assets)
|
1.98%
|
3.25%
|
6.11%
|
2.93%
|
3.56%
|
3.87%
|
3.98%
|
4.65%
|
Assets
1 |
44,901
|
46,259
|
39,409
|
31,110
|
30,714
|
29,635
|
30,316
|
30,512
|
Book Value Per Share
3 |
103,362
|
109,617
|
53,218
|
51,911
|
55,395
|
55,461
|
58,292
|
59,671
|
Cash Flow per Share
3 |
18,214
|
26,331
|
15,113
|
23,655
|
-
|
24,600
|
24,593
|
24,663
|
Capex
1 |
3,376
|
3,558
|
2,916
|
3,035
|
-
|
2,974
|
2,974
|
2,966
|
Capex / Sales
|
19.03%
|
19.1%
|
17.41%
|
17.54%
|
-
|
16.59%
|
16.3%
|
15.84%
|
Announcement Date
|
2/7/20
|
2/3/21
|
2/9/22
|
2/8/23
|
2/4/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
51,300
KRW Average target price
66,600
KRW Spread / Average Target +29.82% Consensus |