End-of-day quote
Korea S.E.
23:00:00 29/04/2024 BST
|
5-day change
|
1st Jan Change
|
39,400
KRW
|
+2.74%
|
|
+20.31%
|
+0.13%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,648,227
|
2,753,289
|
2,968,682
|
1,890,191
|
1,847,763
|
1,854,806
|
-
|
-
|
Enterprise Value (EV)
2 |
3,012
|
4,048
|
4,235
|
3,242
|
1,848
|
3,057
|
3,008
|
2,879
|
P/E ratio
|
14.9
x
|
474
x
|
17.8
x
|
19.2
x
|
-
|
7.55
x
|
7.16
x
|
6.1
x
|
Yield
|
1.56%
|
-
|
1.58%
|
1.24%
|
-
|
2.01%
|
2.12%
|
2.7%
|
Capitalization / Revenue
|
0.28
x
|
0.49
x
|
0.48
x
|
0.25
x
|
0.22
x
|
0.21
x
|
0.2
x
|
0.19
x
|
EV / Revenue
|
0.5
x
|
0.73
x
|
0.69
x
|
0.43
x
|
0.22
x
|
0.35
x
|
0.32
x
|
0.29
x
|
EV / EBITDA
|
5.94
x
|
10.6
x
|
7.77
x
|
5.65
x
|
-
|
4.39
x
|
4.04
x
|
3.54
x
|
EV / FCF
|
59.6
x
|
16
x
|
20.9
x
|
-9.96
x
|
-
|
10.3
x
|
12.1
x
|
8.12
x
|
FCF Yield
|
1.68%
|
6.24%
|
4.78%
|
-10%
|
-
|
9.7%
|
8.27%
|
12.3%
|
Price to Book
|
1.09
x
|
1.68
x
|
1.52
x
|
0.88
x
|
-
|
0.75
x
|
0.69
x
|
0.64
x
|
Nbr of stocks (in thousands)
|
46,825
|
46,825
|
46,825
|
46,903
|
46,957
|
46,957
|
-
|
-
|
Reference price
3 |
35,200
|
58,800
|
63,400
|
40,300
|
39,350
|
39,500
|
39,500
|
39,500
|
Announcement Date
|
05/02/20
|
03/02/21
|
09/02/22
|
09/02/23
|
05/02/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,983
|
5,564
|
6,147
|
7,516
|
8,393
|
8,767
|
9,414
|
9,904
|
EBITDA
1 |
506.8
|
380.9
|
544.9
|
573.7
|
-
|
695.9
|
745.2
|
813.1
|
EBIT
1 |
217.1
|
88.69
|
235.7
|
248.1
|
279.3
|
345.2
|
397.8
|
459.3
|
Operating Margin
|
3.63%
|
1.59%
|
3.83%
|
3.3%
|
3.33%
|
3.94%
|
4.23%
|
4.64%
|
Earnings before Tax (EBT)
1 |
175.4
|
5.197
|
228.1
|
230
|
232.1
|
364.2
|
374.9
|
444.9
|
Net income
1 |
109.6
|
5.789
|
167.1
|
98.29
|
135.7
|
255.2
|
262.2
|
312
|
Net margin
|
1.83%
|
0.1%
|
2.72%
|
1.31%
|
1.62%
|
2.91%
|
2.79%
|
3.15%
|
EPS
2 |
2,360
|
124.0
|
3,567
|
2,096
|
-
|
5,229
|
5,514
|
6,481
|
Free Cash Flow
3 |
50,575
|
252,433
|
202,360
|
-325,643
|
-
|
296,632
|
248,729
|
354,630
|
FCF margin
|
845.32%
|
4,537.3%
|
3,291.78%
|
-4,332.57%
|
-
|
3,383.57%
|
2,642.11%
|
3,580.81%
|
FCF Conversion (EBITDA)
|
9,979.21%
|
66,266.82%
|
37,139.1%
|
-
|
-
|
42,627.42%
|
33,377.81%
|
43,615.9%
|
FCF Conversion (Net income)
|
46,151.85%
|
4,360,338.48%
|
121,075.1%
|
-
|
-
|
116,247.97%
|
94,861.03%
|
113,646.09%
|
Dividend per Share
2 |
550.0
|
-
|
1,000
|
500.0
|
-
|
793.4
|
836.1
|
1,067
|
Announcement Date
|
05/02/20
|
03/02/21
|
09/02/22
|
09/02/23
|
05/02/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2020 S1
|
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 |
-
|
1,436
|
1,722
|
1,688
|
1,679
|
1,968
|
2,181
|
1,997
|
2,087
|
2,119
|
2,190
|
2,107
|
2,167
|
2,206
|
2,294
|
2,197
|
EBITDA
1 |
-
|
135.1
|
-
|
146.4
|
139.4
|
-
|
-
|
143.9
|
151.8
|
166.5
|
-
|
161.8
|
172.2
|
167.8
|
161.9
|
-
|
EBIT
1 |
-57.37
|
53.19
|
34
|
68.94
|
45.7
|
76.61
|
56.85
|
70.19
|
76.99
|
81.51
|
50.58
|
75.62
|
84.33
|
92.11
|
96.06
|
94
|
Operating Margin
|
-
|
3.7%
|
1.97%
|
4.08%
|
2.72%
|
3.89%
|
2.61%
|
3.51%
|
3.69%
|
3.85%
|
2.31%
|
3.59%
|
3.89%
|
4.18%
|
4.19%
|
4.28%
|
Earnings before Tax (EBT)
1 |
-
|
31.76
|
26.09
|
52.72
|
68.85
|
179.9
|
-71.51
|
70.78
|
69.5
|
43.64
|
48.14
|
215.2
|
73.2
|
83
|
82.66
|
71
|
Net income
1 |
-
|
22.67
|
17.1
|
29.81
|
35.86
|
129.1
|
-96.52
|
39.35
|
47.88
|
12.88
|
35.6
|
139.6
|
53.1
|
56.89
|
59.48
|
49
|
Net margin
|
-
|
1.58%
|
0.99%
|
1.77%
|
2.14%
|
6.56%
|
-4.43%
|
1.97%
|
2.29%
|
0.61%
|
1.63%
|
6.63%
|
2.45%
|
2.58%
|
2.59%
|
2.23%
|
EPS
2 |
-
|
484.0
|
363.0
|
637.0
|
766.0
|
2,758
|
-2,064
|
837.0
|
1,021
|
276.0
|
-
|
936.4
|
1,215
|
1,236
|
1,407
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
500.0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
900.0
|
-
|
Announcement Date
|
30/07/20
|
29/10/21
|
09/02/22
|
29/04/22
|
29/07/22
|
27/10/22
|
09/02/23
|
21/04/23
|
26/07/23
|
27/10/23
|
05/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,364
|
1,295
|
1,267
|
1,352
|
-
|
1,203
|
1,153
|
1,024
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.692
x
|
3.399
x
|
2.325
x
|
2.357
x
|
-
|
1.728
x
|
1.547
x
|
1.26
x
|
Free Cash Flow
2 |
50,575
|
252,433
|
202,360
|
-325,643
|
-
|
296,632
|
248,729
|
354,630
|
ROE (net income / shareholders' equity)
|
7.55%
|
0.37%
|
10.4%
|
5.48%
|
6.68%
|
10.8%
|
9.78%
|
10.6%
|
ROA (Net income/ Total Assets)
|
2.45%
|
0.12%
|
3.14%
|
1.7%
|
-
|
4.75%
|
4.19%
|
5.11%
|
Assets
1 |
4,478
|
4,769
|
5,321
|
5,775
|
-
|
5,373
|
6,255
|
6,101
|
Book Value Per Share
3 |
32,284
|
34,970
|
41,672
|
45,998
|
-
|
52,672
|
56,861
|
61,434
|
Cash Flow per Share
3 |
5,820
|
9,184
|
8,744
|
-284.0
|
-
|
15,904
|
15,447
|
15,574
|
Capex
1 |
222
|
178
|
207
|
312
|
-
|
341
|
354
|
370
|
Capex / Sales
|
3.71%
|
3.19%
|
3.37%
|
4.16%
|
-
|
3.89%
|
3.76%
|
3.74%
|
Announcement Date
|
05/02/20
|
03/02/21
|
09/02/22
|
09/02/23
|
05/02/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
39,500
KRW Average target price
45,981
KRW Spread / Average Target +16.41% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.13% | 1.34B | | +26.07% | 48.82B | | +23.77% | 20.08B | | -13.30% | 19.02B | | +33.27% | 17.43B | | -3.59% | 14.97B | | -15.44% | 13.69B | | -20.44% | 13B | | +33.81% | 11.96B | | +27.60% | 10.65B |
Other Auto, Truck & Motorcycle Parts
|