End-of-day quote
Korea S.E.
23:00:00 16/05/2024 BST
|
5-day change
|
1st Jan Change
|
37,300
KRW
|
+2.05%
|
|
+9.87%
|
-15.80%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,857,720
|
1,919,220
|
1,077,892
|
902,290
|
2,245,705
|
1,890,853
|
-
|
-
|
Enterprise Value (EV)
2 |
1,763
|
1,829
|
998.7
|
859.7
|
2,246
|
1,863
|
1,829
|
1,815
|
P/E ratio
|
96.8
x
|
97.2
x
|
121
x
|
3,560
x
|
642
x
|
717
x
|
177
x
|
73.8
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
17.1
x
|
21.7
x
|
10.6
x
|
8.2
x
|
16.6
x
|
13.2
x
|
11.3
x
|
9.45
x
|
EV / Revenue
|
16.3
x
|
20.6
x
|
9.83
x
|
7.82
x
|
16.6
x
|
13
x
|
10.9
x
|
9.07
x
|
EV / EBITDA
|
89
x
|
207
x
|
77.9
x
|
189
x
|
-
|
266
x
|
109
x
|
54.2
x
|
EV / FCF
|
86.9
x
|
-1,120
x
|
-265
x
|
38.4
x
|
-
|
310
x
|
1,770
x
|
69
x
|
FCF Yield
|
1.15%
|
-0.09%
|
-0.38%
|
2.6%
|
-
|
0.32%
|
0.06%
|
1.45%
|
Price to Book
|
12.3
x
|
12.7
x
|
6.59
x
|
5.38
x
|
-
|
10.7
x
|
9.77
x
|
7.7
x
|
Nbr of stocks (in thousands)
|
51,177
|
51,179
|
51,206
|
50,690
|
50,693
|
50,693
|
-
|
-
|
Reference price
3 |
36,300
|
37,500
|
21,050
|
17,800
|
44,300
|
37,300
|
37,300
|
37,300
|
Announcement Date
|
16/01/20
|
19/01/21
|
18/01/22
|
19/01/23
|
24/01/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
108.5
|
88.6
|
101.6
|
110
|
134.9
|
143.6
|
167.5
|
200
|
EBITDA
1 |
19.8
|
8.829
|
12.82
|
4.558
|
-
|
7
|
16.84
|
33.5
|
EBIT
1 |
17.09
|
5.935
|
10.1
|
1.506
|
2.211
|
3.6
|
13.42
|
29.5
|
Operating Margin
|
15.76%
|
6.7%
|
9.94%
|
1.37%
|
1.64%
|
2.51%
|
8.01%
|
14.75%
|
Earnings before Tax (EBT)
1 |
17.46
|
19.57
|
8.702
|
1.929
|
3.203
|
5.86
|
14.86
|
32
|
Net income
1 |
19.17
|
19.76
|
10
|
1.988
|
3.509
|
2.6
|
10.96
|
26.5
|
Net margin
|
17.68%
|
22.31%
|
9.84%
|
1.81%
|
2.6%
|
1.81%
|
6.54%
|
13.25%
|
EPS
2 |
375.0
|
386.0
|
174.0
|
5.000
|
69.00
|
52.00
|
211.0
|
505.5
|
Free Cash Flow
3 |
20,279
|
-1,633
|
-3,766
|
22,374
|
-
|
6,000
|
1,033
|
26,300
|
FCF margin
|
18,698.28%
|
-1,843.1%
|
-3,706.93%
|
20,340.98%
|
-
|
4,179.44%
|
616.92%
|
13,150%
|
FCF Conversion (EBITDA)
|
102,393.28%
|
-
|
-
|
490,829.07%
|
-
|
85,714.29%
|
6,136.18%
|
78,507.46%
|
FCF Conversion (Net income)
|
105,759.31%
|
-
|
-
|
1,125,211.15%
|
-
|
230,769.23%
|
9,428.22%
|
99,245.28%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
16/01/20
|
19/01/21
|
18/01/22
|
19/01/23
|
24/01/24
|
-
|
-
|
-
|
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 |
25.47
|
24.88
|
23.99
|
26.25
|
29.64
|
30.12
|
28.8
|
41.42
|
33
|
31.72
|
34.1
|
34.4
|
37.5
|
35.9
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8.589
|
0.6727
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2.207
|
0.9244
|
-0.592
|
0.6815
|
0.6218
|
0.7943
|
-1.738
|
7.997
|
0.1
|
-4.264
|
-
|
0.4
|
1.4
|
1.8
|
Operating Margin
|
8.66%
|
3.71%
|
-2.47%
|
2.6%
|
2.1%
|
2.64%
|
-6.04%
|
19.31%
|
0.3%
|
-13.44%
|
-
|
1.16%
|
3.73%
|
5.01%
|
Earnings before Tax (EBT)
|
2.06
|
0.3048
|
-0.0148
|
0.579
|
0.7344
|
0.6308
|
-
|
8.203
|
0.5108
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
2.06
|
-0.9503
|
-0.083
|
-0.0772
|
0.7344
|
-0.3229
|
-1.254
|
7.306
|
0.3
|
-2.863
|
-0.3
|
0.6
|
1.3
|
1.6
|
Net margin
|
8.09%
|
-3.82%
|
-0.35%
|
-0.29%
|
2.48%
|
-1.07%
|
-4.35%
|
17.64%
|
0.91%
|
-9.03%
|
-0.88%
|
1.74%
|
3.47%
|
4.46%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
15/11/21
|
18/01/22
|
28/04/22
|
16/08/22
|
29/11/22
|
19/01/23
|
15/05/23
|
26/07/23
|
26/10/23
|
24/01/24
|
30/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
94.9
|
90.2
|
79.2
|
42.6
|
-
|
28
|
61.6
|
76
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
20,279
|
-1,633
|
-3,766
|
22,374
|
-
|
6,000
|
1,033
|
26,300
|
ROE (net income / shareholders' equity)
|
14.3%
|
13.4%
|
5.78%
|
1.19%
|
1.98%
|
1.45%
|
5.44%
|
11.1%
|
ROA (Net income/ Total Assets)
|
10.6%
|
10.6%
|
4.25%
|
0.12%
|
-
|
1.1%
|
4.26%
|
8.55%
|
Assets
1 |
180.9
|
187.1
|
235.3
|
1,629
|
-
|
236.4
|
257.3
|
309.9
|
Book Value Per Share
3 |
2,946
|
2,946
|
3,193
|
3,311
|
-
|
3,494
|
3,818
|
4,844
|
Cash Flow per Share
3 |
400.0
|
18.10
|
-
|
-
|
-
|
128.0
|
176.0
|
202.0
|
Capex
1 |
2.12
|
2.56
|
4.61
|
2.83
|
-
|
3.1
|
3.33
|
3
|
Capex / Sales
|
1.96%
|
2.89%
|
4.53%
|
2.57%
|
-
|
2.16%
|
1.99%
|
1.5%
|
Announcement Date
|
16/01/20
|
19/01/21
|
18/01/22
|
19/01/23
|
24/01/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
37,300
KRW Average target price
43,600
KRW Spread / Average Target +16.89% Consensus |
1st Jan change
|
Capi.
|
---|
| -15.80% | 1.38B | | +32.09% | 694B | | +29.39% | 593B | | -1.34% | 371B | | +20.34% | 331B | | +7.39% | 290B | | +14.25% | 239B | | -3.03% | 209B | | +10.02% | 209B | | +8.49% | 169B |
Other Pharmaceuticals
|