End-of-day quote
Korea S.E.
23:00:00 09/05/2024 BST
|
5-day change
|
1st Jan Change
|
6,810
KRW
|
-1.16%
|
|
-1.16%
|
-2.71%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
113,086
|
94,114
|
108,605
|
106,663
|
104,571
|
101,733
|
-
|
-
|
Enterprise Value (EV)
2 |
131.8
|
94.11
|
116
|
106.7
|
104.6
|
81.13
|
71.83
|
62.73
|
P/E ratio
|
14.7
x
|
14
x
|
7.96
x
|
8.02
x
|
7.86
x
|
8.1
x
|
7.94
x
|
7.72
x
|
Yield
|
5.68%
|
-
|
7.29%
|
6.02%
|
-
|
7.78%
|
7.78%
|
7.78%
|
Capitalization / Revenue
|
1.21
x
|
-
|
1.07
x
|
0.96
x
|
0.92
x
|
0.91
x
|
0.9
x
|
0.89
x
|
EV / Revenue
|
1.41
x
|
-
|
1.14
x
|
0.96
x
|
0.92
x
|
0.73
x
|
0.64
x
|
0.55
x
|
EV / EBITDA
|
6.24
x
|
-
|
6.35
x
|
5.99
x
|
4.38
x
|
3.37
x
|
3.03
x
|
2.67
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.77
x
|
-
|
1.58
x
|
-
|
-
|
1.19
x
|
1.12
x
|
-
|
Nbr of stocks (in thousands)
|
14,939
|
14,939
|
14,939
|
14,939
|
14,939
|
14,939
|
-
|
-
|
Reference price
3 |
7,570
|
6,300
|
7,270
|
7,140
|
7,000
|
6,810
|
6,810
|
6,810
|
Announcement Date
|
07/02/20
|
17/03/21
|
08/02/22
|
06/03/23
|
12/03/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
93.57
|
-
|
101.7
|
110.8
|
113.4
|
111.3
|
112.8
|
114.5
|
EBITDA
1 |
21.13
|
-
|
18.27
|
17.82
|
23.85
|
24.1
|
23.7
|
23.5
|
EBIT
1 |
13.4
|
-
|
16.99
|
16.73
|
16.38
|
16.2
|
16.6
|
17
|
Operating Margin
|
14.32%
|
-
|
16.7%
|
15.1%
|
14.45%
|
14.56%
|
14.72%
|
14.85%
|
Earnings before Tax (EBT)
1 |
10.02
|
-
|
17.32
|
16.65
|
16.77
|
16.6
|
17
|
17.5
|
Net income
1 |
7.674
|
6.711
|
13.63
|
13.3
|
13.31
|
13.2
|
13.4
|
13.8
|
Net margin
|
8.2%
|
-
|
13.4%
|
12.01%
|
11.75%
|
11.86%
|
11.88%
|
12.05%
|
EPS
2 |
514.0
|
449.0
|
913.0
|
890.0
|
891.0
|
841.0
|
858.0
|
882.0
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
430.0
|
-
|
530.0
|
430.0
|
-
|
530.0
|
530.0
|
530.0
|
Announcement Date
|
07/02/20
|
17/03/21
|
08/02/22
|
06/03/23
|
12/03/24
|
-
|
-
|
-
|
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 |
26.63
|
25.65
|
27.81
|
27.52
|
27.89
|
27.57
|
29.4
|
28.49
|
28.46
|
27.02
|
29.3
|
27.9
|
27.8
|
26.4
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
2.847
|
4.891
|
4.673
|
4.203
|
2.959
|
5.219
|
4.445
|
4.235
|
-
|
5
|
4.4
|
4.1
|
2.7
|
Operating Margin
|
-
|
11.1%
|
17.59%
|
16.98%
|
15.07%
|
10.73%
|
17.75%
|
15.6%
|
14.88%
|
-
|
17.06%
|
15.77%
|
14.75%
|
10.23%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
4.199
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
15.77%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
245.0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
09/11/21
|
08/02/22
|
13/05/22
|
11/08/22
|
11/11/22
|
06/03/23
|
10/05/23
|
11/08/23
|
13/11/23
|
12/03/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
18.7
|
-
|
7.4
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
20.6
|
29.9
|
39
|
Leverage (Debt/EBITDA)
|
0.8839
x
|
-
|
0.4049
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
12.2%
|
-
|
20.1%
|
-
|
-
|
15.2%
|
14.5%
|
14.1%
|
ROA (Net income/ Total Assets)
|
7.79%
|
-
|
12.9%
|
-
|
-
|
11.9%
|
11.6%
|
11.3%
|
Assets
1 |
98.55
|
-
|
105.6
|
-
|
-
|
110.9
|
115.5
|
122.1
|
Book Value Per Share
2 |
4,282
|
-
|
4,595
|
-
|
-
|
5,736
|
6,089
|
-
|
Cash Flow per Share
2 |
865.0
|
-
|
1,774
|
-
|
-
|
1,381
|
1,284
|
-
|
Capex
1 |
20.5
|
-
|
1.58
|
-
|
-
|
2.7
|
3
|
3
|
Capex / Sales
|
21.86%
|
-
|
1.55%
|
-
|
-
|
2.43%
|
2.66%
|
2.62%
|
Announcement Date
|
07/02/20
|
17/03/21
|
08/02/22
|
06/03/23
|
12/03/24
|
-
|
-
|
-
|
Last Close Price
6,810
KRW Average target price
10,000
KRW Spread / Average Target +46.84% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.71% | 75.39M | | -18.92% | 3.01B | | -36.76% | 2.26B | | +40.61% | 1.91B | | -17.28% | 1.64B | | +32.61% | 847M | | +18.73% | 816M | | -.--% | 813M | | +0.84% | 812M | | +2.67% | 730M |
Professional & Business Education
|