End-of-day quote
Korea S.E.
23:00:00 29/04/2024 BST
|
5-day change
|
1st Jan Change
|
78,200
KRW
|
+1.03%
|
|
-6.90%
|
-15.18%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
432,173
|
434,682
|
1,096,428
|
691,698
|
565,105
|
476,233
|
-
|
-
|
Enterprise Value (EV)
2 |
432.2
|
424.4
|
988.2
|
560.6
|
518.7
|
331.3
|
279
|
268.6
|
P/E ratio
|
-
|
11.4
x
|
14.4
x
|
6.23
x
|
7.16
x
|
5.93
x
|
5.01
x
|
5.14
x
|
Yield
|
-
|
2.96%
|
1.43%
|
3.1%
|
4.88%
|
5.79%
|
5.79%
|
5.79%
|
Capitalization / Revenue
|
1.75
x
|
1.46
x
|
2.49
x
|
1.12
x
|
0.82
x
|
0.66
x
|
0.61
x
|
0.57
x
|
EV / Revenue
|
1.75
x
|
1.42
x
|
2.24
x
|
0.91
x
|
0.76
x
|
0.46
x
|
0.36
x
|
0.32
x
|
EV / EBITDA
|
13.4
x
|
5.02
x
|
6.82
x
|
2.94
x
|
3.18
x
|
1.85
x
|
1.47
x
|
1.35
x
|
EV / FCF
|
-
|
5.89
x
|
8
x
|
5.37
x
|
-20.4
x
|
3.37
x
|
3.51
x
|
3.12
x
|
FCF Yield
|
-
|
17%
|
12.5%
|
18.6%
|
-4.89%
|
29.6%
|
28.5%
|
32%
|
Price to Book
|
2.16
x
|
1.94
x
|
3.81
x
|
1.95
x
|
1.35
x
|
1.08
x
|
0.91
x
|
0.84
x
|
Nbr of stocks (in thousands)
|
6,272
|
6,272
|
6,272
|
6,132
|
6,129
|
6,129
|
-
|
-
|
Reference price
3 |
68,900
|
69,300
|
174,800
|
112,800
|
92,200
|
77,700
|
77,700
|
77,700
|
Announcement Date
|
27/02/20
|
25/02/21
|
24/02/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
247
|
298.5
|
440.3
|
617.5
|
685.1
|
716.9
|
782.6
|
834.1
|
EBITDA
1 |
32.31
|
84.58
|
144.8
|
190.7
|
162.9
|
179.4
|
189.2
|
199.5
|
EBIT
1 |
32.3
|
51.57
|
107.7
|
148.7
|
114.5
|
129.1
|
134.1
|
149.9
|
Operating Margin
|
13.07%
|
17.28%
|
24.45%
|
24.08%
|
16.72%
|
18.01%
|
17.14%
|
17.97%
|
Earnings before Tax (EBT)
1 |
-
|
48.71
|
103.8
|
148.1
|
106.6
|
109.1
|
128.2
|
125.7
|
Net income
1 |
-
|
38.27
|
76.31
|
111.6
|
73.62
|
82.3
|
97.37
|
94.8
|
Net margin
|
-
|
12.82%
|
17.33%
|
18.07%
|
10.75%
|
11.48%
|
12.44%
|
11.37%
|
EPS
2 |
-
|
6,101
|
12,132
|
18,114
|
12,884
|
13,113
|
15,512
|
15,107
|
Free Cash Flow
3 |
-
|
72,117
|
123,527
|
104,307
|
-25,385
|
98,200
|
79,400
|
86,000
|
FCF margin
|
-
|
24,157.91%
|
28,054.59%
|
16,891.47%
|
-3,705.24%
|
13,698.5%
|
10,146.1%
|
10,310.51%
|
FCF Conversion (EBITDA)
|
-
|
85,268.81%
|
85,302.93%
|
54,711.02%
|
-
|
54,738.02%
|
41,966.17%
|
43,107.77%
|
FCF Conversion (Net income)
|
-
|
188,458%
|
161,865.78%
|
93,500.82%
|
-
|
119,319.56%
|
81,547.41%
|
90,717.3%
|
Dividend per Share
2 |
-
|
2,050
|
2,500
|
3,500
|
4,500
|
4,500
|
4,500
|
4,500
|
Announcement Date
|
27/02/20
|
25/02/21
|
24/02/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
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 |
123.1
|
112.1
|
153.9
|
146.2
|
176.1
|
141.3
|
187
|
161.6
|
170
|
166.5
|
182.1
|
171
|
189.8
|
181.2
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
37.18
|
12.03
|
50.7
|
45.61
|
44.93
|
7.442
|
41.46
|
30.74
|
27.55
|
14.71
|
31.76
|
35.8
|
37.5
|
23.9
|
Operating Margin
|
30.21%
|
10.74%
|
32.95%
|
31.19%
|
25.52%
|
5.27%
|
22.17%
|
19.01%
|
16.21%
|
8.84%
|
17.44%
|
20.94%
|
19.76%
|
13.19%
|
Earnings before Tax (EBT)
1 |
37.53
|
8.15
|
50.98
|
46.44
|
48.12
|
2.588
|
43.99
|
23.76
|
29.33
|
9.394
|
41.3
|
30.7
|
31.4
|
19.3
|
Net income
1 |
28.71
|
2.811
|
-
|
35.89
|
36.76
|
1.941
|
33.63
|
15.77
|
22.81
|
7.308
|
31.6
|
23.2
|
23.6
|
14.5
|
Net margin
|
23.33%
|
2.51%
|
-
|
24.54%
|
20.88%
|
1.37%
|
17.98%
|
9.75%
|
13.42%
|
4.39%
|
17.01%
|
13.57%
|
12.43%
|
8%
|
EPS
|
-
|
-
|
-
|
5,658
|
-
|
-
|
5,437
|
-
|
-
|
-
|
-
|
14,779
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/10/21
|
24/02/22
|
29/04/22
|
29/07/22
|
27/10/22
|
28/02/23
|
24/04/23
|
28/07/23
|
27/10/23
|
28/02/24
|
26/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
10.3
|
108
|
131
|
46.5
|
145
|
197
|
208
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
-
|
72,117
|
123,527
|
104,307
|
-25,385
|
98,200
|
79,400
|
86,000
|
ROE (net income / shareholders' equity)
|
8.26%
|
17.6%
|
29.5%
|
33.5%
|
18.4%
|
18.9%
|
19.4%
|
17.3%
|
ROA (Net income/ Total Assets)
|
-
|
11%
|
17.9%
|
21.2%
|
13%
|
13.5%
|
13.4%
|
-
|
Assets
1 |
-
|
346.9
|
425.4
|
526.3
|
568.3
|
611.9
|
729.3
|
-
|
Book Value Per Share
3 |
31,892
|
35,801
|
45,891
|
57,709
|
68,089
|
72,257
|
85,660
|
92,602
|
Cash Flow per Share
|
6,414
|
13,934
|
21,632
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
15.3
|
12.5
|
29.6
|
36.9
|
39
|
57.5
|
44.9
|
Capex / Sales
|
-
|
5.12%
|
2.85%
|
4.8%
|
5.39%
|
5.44%
|
7.34%
|
5.38%
|
Announcement Date
|
27/02/20
|
25/02/21
|
24/02/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
77,700
KRW Average target price
106,667
KRW Spread / Average Target +37.28% Consensus |
1st Jan change
|
Capi.
|
---|
| -15.18% | 346M | | -16.12% | 5.46B | | -16.51% | 5.23B | | -1.93% | 5.04B | | -11.59% | 4.72B | | -2.36% | 2.96B | | -33.58% | 2.96B | | +18.75% | 2.63B | | +18.84% | 2.03B | | -13.98% | 1.8B |
Other Recreational Products
|