End-of-day quote
Korea S.E.
23:00:00 29/04/2024 BST
|
5-day change
|
1st Jan Change
|
228,500
KRW
|
-0.44%
|
|
-4.39%
|
-3.59%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
24,236,971
|
23,873,194
|
23,172,062
|
18,568,338
|
21,312,264
|
20,717,785
|
-
|
-
|
Enterprise Value (EV)
2 |
15,793
|
15,369
|
15,504
|
12,080
|
21,312
|
13,374
|
12,694
|
11,249
|
P/E ratio
|
10.6
x
|
15.6
x
|
9.92
x
|
7.38
x
|
-
|
5.68
x
|
5.23
x
|
4.81
x
|
Yield
|
1.56%
|
1.96%
|
1.57%
|
2.49%
|
-
|
2.15%
|
2.46%
|
2.78%
|
Capitalization / Revenue
|
0.64
x
|
0.65
x
|
0.56
x
|
0.36
x
|
0.36
x
|
0.36
x
|
0.33
x
|
0.31
x
|
EV / Revenue
|
0.42
x
|
0.42
x
|
0.37
x
|
0.23
x
|
0.36
x
|
0.23
x
|
0.2
x
|
0.17
x
|
EV / EBITDA
|
5.12
x
|
5.97
x
|
5.39
x
|
4.13
x
|
-
|
3.61
x
|
3
x
|
2.39
x
|
EV / FCF
|
8.52
x
|
11.1
x
|
9.19
x
|
11.8
x
|
-
|
16.6
x
|
5.9
x
|
5.07
x
|
FCF Yield
|
11.7%
|
8.98%
|
10.9%
|
8.44%
|
-
|
6.03%
|
16.9%
|
19.7%
|
Price to Book
|
0.75
x
|
0.73
x
|
0.66
x
|
0.48
x
|
-
|
0.48
x
|
0.44
x
|
0.41
x
|
Nbr of stocks (in thousands)
|
94,676
|
93,437
|
91,049
|
92,610
|
89,925
|
90,669
|
-
|
-
|
Reference price
3 |
256,000
|
255,500
|
254,500
|
200,500
|
237,000
|
228,500
|
228,500
|
228,500
|
Announcement Date
|
30/01/20
|
28/01/21
|
26/01/22
|
27/01/23
|
25/01/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
38,049
|
36,627
|
41,702
|
51,906
|
59,254
|
58,268
|
63,380
|
66,012
|
EBITDA
1 |
3,082
|
2,574
|
2,877
|
2,925
|
-
|
3,705
|
4,236
|
4,709
|
EBIT
1 |
2,359
|
1,830
|
2,040
|
2,027
|
2,295
|
2,686
|
3,126
|
3,469
|
Operating Margin
|
6.2%
|
5%
|
4.89%
|
3.9%
|
3.87%
|
4.61%
|
4.93%
|
5.26%
|
Earnings before Tax (EBT)
1 |
3,214
|
2,152
|
3,195
|
3,363
|
4,445
|
5,041
|
5,442
|
5,916
|
Net income
1 |
2,291
|
1,554
|
2,352
|
2,485
|
3,423
|
3,693
|
4,050
|
4,427
|
Net margin
|
6.02%
|
4.24%
|
5.64%
|
4.79%
|
5.78%
|
6.34%
|
6.39%
|
6.71%
|
EPS
2 |
24,234
|
16,389
|
25,645
|
27,163
|
-
|
40,207
|
43,705
|
47,506
|
Free Cash Flow
3 |
1,854,609
|
1,380,828
|
1,686,967
|
1,019,667
|
-
|
806,044
|
2,151,100
|
2,220,088
|
FCF margin
|
4,874.29%
|
3,769.97%
|
4,045.27%
|
1,964.44%
|
-
|
1,383.34%
|
3,393.95%
|
3,363.16%
|
FCF Conversion (EBITDA)
|
60,166.82%
|
53,636.09%
|
58,636.93%
|
34,865.23%
|
-
|
21,753.2%
|
50,783.34%
|
47,148.44%
|
FCF Conversion (Net income)
|
80,963.6%
|
88,856.37%
|
71,716.01%
|
41,028.68%
|
-
|
21,828.71%
|
53,118.02%
|
50,148.04%
|
Dividend per Share
2 |
4,000
|
5,000
|
4,000
|
5,000
|
-
|
4,902
|
5,629
|
6,357
|
Announcement Date
|
30/01/20
|
28/01/21
|
26/01/22
|
27/01/23
|
25/01/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Net sales
1 |
9,990
|
11,611
|
11,308
|
12,308
|
13,180
|
14,994
|
14,667
|
15,685
|
14,230
|
14,672
|
13,869
|
14,829
|
14,263
|
15,005
|
-
|
EBITDA
1 |
669
|
777.1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
896.9
|
968.9
|
955
|
940
|
-
|
EBIT
1 |
457.6
|
528.6
|
386.9
|
403.3
|
576
|
660.4
|
418.1
|
663.8
|
690.2
|
523.2
|
542.7
|
690.9
|
705.3
|
695.1
|
-
|
Operating Margin
|
4.58%
|
4.55%
|
3.42%
|
3.28%
|
4.37%
|
4.4%
|
2.85%
|
4.23%
|
4.85%
|
3.57%
|
3.91%
|
4.66%
|
4.94%
|
4.63%
|
-
|
Earnings before Tax (EBT)
1 |
724.6
|
721.3
|
741.8
|
1,056
|
939.3
|
625.7
|
1,041
|
1,252
|
1,322
|
829.8
|
1,223
|
1,305
|
1,217
|
1,222
|
-
|
Net income
1 |
533.9
|
552
|
519
|
768.6
|
556
|
641.6
|
841.4
|
931.4
|
997.8
|
652
|
861.1
|
973.9
|
952.6
|
914.8
|
-
|
Net margin
|
5.34%
|
4.75%
|
4.59%
|
6.24%
|
4.22%
|
4.28%
|
5.74%
|
5.94%
|
7.01%
|
4.44%
|
6.21%
|
6.57%
|
6.68%
|
6.1%
|
-
|
EPS
2 |
5,832
|
6,068
|
5,700
|
8,441
|
6,084
|
6,941
|
9,227
|
10,222
|
10,980
|
-
|
9,292
|
10,605
|
10,230
|
9,249
|
-
|
Dividend per Share
2 |
-
|
4,000
|
-
|
-
|
-
|
5,000
|
-
|
1,000
|
-
|
-
|
-
|
1,000
|
-
|
3,500
|
-
|
Announcement Date
|
28/10/21
|
26/01/22
|
22/04/22
|
22/07/22
|
28/10/22
|
27/01/23
|
26/04/23
|
27/07/23
|
27/10/23
|
25/01/24
|
26/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
8,444
|
8,504
|
7,669
|
6,488
|
-
|
7,344
|
8,024
|
9,469
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
1,854,609
|
1,380,828
|
1,686,967
|
1,019,667
|
-
|
806,044
|
2,151,100
|
2,220,088
|
ROE (net income / shareholders' equity)
|
7.28%
|
4.73%
|
6.87%
|
6.8%
|
-
|
8.75%
|
8.85%
|
8.96%
|
ROA (Net income/ Total Assets)
|
5.11%
|
3.28%
|
4.71%
|
4.65%
|
-
|
6.05%
|
6.21%
|
6.27%
|
Assets
1 |
44,839
|
47,411
|
49,990
|
53,445
|
-
|
61,068
|
65,186
|
70,607
|
Book Value Per Share
3 |
342,038
|
350,694
|
384,563
|
415,376
|
-
|
475,559
|
514,776
|
557,157
|
Cash Flow per Share
3 |
27,973
|
26,120
|
28,442
|
23,544
|
-
|
39,222
|
47,264
|
46,782
|
Capex
1 |
789
|
1,027
|
922
|
1,134
|
-
|
2,494
|
1,740
|
1,853
|
Capex / Sales
|
2.07%
|
2.8%
|
2.21%
|
2.19%
|
-
|
4.28%
|
2.75%
|
2.81%
|
Announcement Date
|
30/01/20
|
28/01/21
|
26/01/22
|
27/01/23
|
25/01/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
228,500
KRW Average target price
294,903
KRW Spread / Average Target +29.06% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.59% | 14.97B | | +24.28% | 49.76B | | +23.47% | 20.09B | | -20.86% | 19.36B | | +33.27% | 17.44B | | -15.95% | 13.75B | | -20.90% | 13.01B | | +34.64% | 12.09B | | +28.58% | 10.65B | | -14.41% | 10.11B |
Other Auto, Truck & Motorcycle Parts
|