End-of-day quote
Korea S.E.
23:00:00 25/04/2024 BST
|
5-day change
|
1st Jan Change
|
88,900
KRW
|
-0.11%
|
|
-0.78%
|
+2.30%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
11,843,669
|
10,311,042
|
9,802,314
|
10,639,613
|
9,803,182
|
10,028,802
|
-
|
-
|
Enterprise Value (EV)
2 |
9,482
|
8,650
|
9,004
|
9,411
|
9,803
|
8,704
|
8,677
|
8,692
|
P/E ratio
|
11.4
x
|
8.92
x
|
9.99
x
|
10.8
x
|
11.1
x
|
11.1
x
|
10.7
x
|
9.21
x
|
Yield
|
4.69%
|
5.4%
|
6.08%
|
5.46%
|
-
|
6.01%
|
6.23%
|
6.45%
|
Capitalization / Revenue
|
2.39
x
|
1.94
x
|
1.87
x
|
1.82
x
|
1.67
x
|
1.62
x
|
1.55
x
|
1.47
x
|
EV / Revenue
|
1.91
x
|
1.63
x
|
1.72
x
|
1.61
x
|
1.67
x
|
1.41
x
|
1.34
x
|
1.27
x
|
EV / EBITDA
|
6.06
x
|
5.13
x
|
5.79
x
|
6.3
x
|
6.96
x
|
5.84
x
|
5.48
x
|
5.01
x
|
EV / FCF
|
14.6
x
|
8.35
x
|
7.88
x
|
14.6
x
|
12.4
x
|
12.9
x
|
14.2
x
|
11.5
x
|
FCF Yield
|
6.84%
|
12%
|
12.7%
|
6.87%
|
8.09%
|
7.73%
|
7.04%
|
8.68%
|
Price to Book
|
1.6
x
|
1.14
x
|
1.03
x
|
1.14
x
|
-
|
1.17
x
|
1.13
x
|
1.06
x
|
Nbr of stocks (in thousands)
|
126,265
|
124,080
|
124,080
|
116,280
|
112,810
|
112,810
|
-
|
-
|
Reference price
3 |
93,800
|
83,100
|
79,000
|
91,500
|
86,900
|
88,900
|
88,900
|
88,900
|
Announcement Date
|
13/02/20
|
03/02/21
|
10/02/22
|
09/02/23
|
07/02/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,966
|
5,302
|
5,228
|
5,856
|
5,872
|
6,189
|
6,475
|
6,845
|
EBITDA
1 |
1,565
|
1,686
|
1,556
|
1,493
|
1,408
|
1,490
|
1,582
|
1,734
|
EBIT
1 |
1,382
|
1,482
|
1,338
|
1,268
|
1,168
|
1,242
|
1,313
|
1,459
|
Operating Margin
|
27.82%
|
27.96%
|
25.6%
|
21.65%
|
19.89%
|
20.08%
|
20.28%
|
21.31%
|
Earnings before Tax (EBT)
1 |
1,463
|
1,613
|
1,440
|
1,425
|
1,249
|
1,339
|
1,423
|
1,591
|
Net income
1 |
1,035
|
1,173
|
978.7
|
1,005
|
902.7
|
970.1
|
1,025
|
1,154
|
Net margin
|
20.84%
|
22.13%
|
18.72%
|
17.15%
|
15.37%
|
15.68%
|
15.83%
|
16.86%
|
EPS
2 |
8,208
|
9,320
|
7,910
|
8,489
|
7,843
|
8,024
|
8,323
|
9,648
|
Free Cash Flow
3 |
649,000
|
1,035,800
|
1,142,002
|
646,504
|
792,900
|
673,200
|
610,467
|
754,675
|
FCF margin
|
13,069.66%
|
19,537.43%
|
21,842.49%
|
11,039.14%
|
13,502.25%
|
10,878.13%
|
9,428.48%
|
11,024.88%
|
FCF Conversion (EBITDA)
|
41,474.63%
|
61,446.36%
|
73,414.99%
|
43,299.33%
|
56,297.57%
|
45,179.99%
|
38,581.39%
|
43,529.97%
|
FCF Conversion (Net income)
|
62,699.26%
|
88,289.87%
|
116,687.44%
|
64,359.15%
|
87,840.19%
|
69,391.49%
|
59,570.45%
|
65,385.88%
|
Dividend per Share
2 |
4,400
|
4,489
|
4,800
|
5,000
|
-
|
5,338
|
5,538
|
5,733
|
Announcement Date
|
13/02/20
|
03/02/21
|
10/02/22
|
09/02/23
|
07/02/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
1,568
|
1,050
|
1,403
|
1,417
|
-
|
1,625
|
1,412
|
1,396
|
1,336
|
1,690
|
1,451
|
1,405
|
1,449
|
1,768
|
1,554
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
423.9
|
266.7
|
333
|
327.6
|
-
|
405.6
|
201.6
|
316.5
|
242.9
|
406.7
|
198.6
|
297.6
|
286.8
|
399.7
|
261.4
|
Operating Margin
|
27.03%
|
25.41%
|
23.74%
|
23.11%
|
-
|
24.97%
|
14.28%
|
22.68%
|
18.18%
|
24.07%
|
13.68%
|
21.18%
|
19.79%
|
22.61%
|
16.82%
|
Earnings before Tax (EBT)
1 |
501.2
|
216.2
|
396.2
|
476.7
|
-
|
648.8
|
-99.88
|
392.6
|
272.4
|
459.5
|
121.2
|
346.4
|
338.2
|
404.3
|
262.5
|
Net income
1 |
361
|
95.4
|
264.1
|
330.8
|
603.6
|
464.1
|
-63.21
|
270.5
|
197.9
|
313.8
|
93.22
|
249.8
|
254.1
|
280.5
|
203
|
Net margin
|
23.02%
|
9.09%
|
18.83%
|
23.34%
|
-
|
28.57%
|
-4.48%
|
19.38%
|
14.81%
|
18.58%
|
6.42%
|
17.78%
|
17.53%
|
15.87%
|
13.06%
|
EPS
2 |
2,912
|
792.0
|
2,201
|
2,830
|
5,031
|
3,868
|
-410.0
|
2,326
|
1,727
|
2,708
|
1,067
|
2,109
|
2,176
|
2,475
|
1,266
|
Dividend per Share
2 |
-
|
4,800
|
-
|
-
|
-
|
-
|
5,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,200
|
Announcement Date
|
04/11/21
|
10/02/22
|
12/05/22
|
04/08/22
|
04/08/22
|
03/11/22
|
09/02/23
|
11/05/23
|
03/08/23
|
09/11/23
|
07/02/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
2,362
|
1,661
|
799
|
1,229
|
-
|
1,325
|
1,352
|
1,337
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
649,000
|
1,035,800
|
1,142,002
|
646,504
|
792,900
|
673,200
|
610,467
|
754,675
|
ROE (net income / shareholders' equity)
|
12.4%
|
13.2%
|
10.8%
|
11%
|
-
|
10.3%
|
10.5%
|
11.6%
|
ROA (Net income/ Total Assets)
|
9.93%
|
10.5%
|
8.47%
|
8.49%
|
-
|
7.38%
|
7.7%
|
8.2%
|
Assets
1 |
10,420
|
11,124
|
11,553
|
11,837
|
-
|
13,140
|
13,309
|
14,075
|
Book Value Per Share
3 |
58,448
|
72,831
|
76,348
|
80,114
|
-
|
75,666
|
78,548
|
84,217
|
Cash Flow per Share
3 |
8,417
|
10,168
|
11,044
|
7,420
|
-
|
10,358
|
10,457
|
15,235
|
Capex
1 |
413
|
220
|
224
|
241
|
472
|
232
|
315
|
495
|
Capex / Sales
|
8.31%
|
4.16%
|
4.29%
|
4.12%
|
8.03%
|
3.75%
|
4.86%
|
7.23%
|
Announcement Date
|
13/02/20
|
03/02/21
|
10/02/22
|
09/02/23
|
07/02/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
88,900
KRW Average target price
106,688
KRW Spread / Average Target +20.01% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.30% | 7.29B | | +7.54% | 74.51B | | -4.78% | 65.87B | | +14.60% | 47.11B | | -6.70% | 5.99B | | -4.50% | 2.43B | | -6.03% | 2.27B | | -29.73% | 1.79B | | -3.67% | 1.36B | | -15.49% | 1.17B |
Cigars & Cigarette Manufacturing
|