End-of-day quote
Korea S.E.
23:00:00 25/04/2024 BST
|
5-day change
|
1st Jan Change
|
373,500
KRW
|
+0.13%
|
|
+0.81%
|
-25.15%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
23,215,757
|
60,124,057
|
45,386,506
|
44,266,854
|
37,614,917
|
28,352,233
|
-
|
-
|
Enterprise Value (EV)
2 |
29,709
|
67,036
|
56,391
|
51,733
|
50,458
|
44,659
|
48,256
|
48,315
|
P/E ratio
|
77.7
x
|
69.1
x
|
13.1
x
|
25.3
x
|
29.2
x
|
15.4
x
|
7.3
x
|
5.11
x
|
Yield
|
0.63%
|
1.21%
|
1.95%
|
1.67%
|
0.7%
|
1.67%
|
2.37%
|
4.73%
|
Capitalization / Revenue
|
0.81
x
|
2
x
|
1.06
x
|
0.85
x
|
0.68
x
|
0.49
x
|
0.4
x
|
0.35
x
|
EV / Revenue
|
1.04
x
|
2.23
x
|
1.32
x
|
1
x
|
0.91
x
|
0.78
x
|
0.68
x
|
0.59
x
|
EV / EBITDA
|
10.8
x
|
14.4
x
|
7.17
x
|
8.09
x
|
7.78
x
|
5.6
x
|
4
x
|
3.21
x
|
EV / FCF
|
-9.53
x
|
220
x
|
-214
x
|
-6.6
x
|
-9.3
x
|
-7.81
x
|
-15.9
x
|
14.1
x
|
FCF Yield
|
-10.5%
|
0.46%
|
-0.47%
|
-15.1%
|
-10.7%
|
-12.8%
|
-6.3%
|
7.1%
|
Price to Book
|
1.46
x
|
3.5
x
|
1.99
x
|
1.34
x
|
1.09
x
|
0.82
x
|
0.75
x
|
0.65
x
|
Nbr of stocks (in thousands)
|
76,612
|
77,086
|
77,891
|
77,908
|
78,275
|
78,275
|
-
|
-
|
Reference price
3 |
317,500
|
824,000
|
615,000
|
600,000
|
499,000
|
373,500
|
373,500
|
373,500
|
Announcement Date
|
02/02/20
|
27/01/21
|
08/02/22
|
31/01/23
|
19/01/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
28,625
|
30,057
|
42,655
|
51,865
|
55,250
|
57,472
|
71,221
|
82,005
|
EBITDA
1 |
2,754
|
4,665
|
7,866
|
6,392
|
6,487
|
7,982
|
12,063
|
15,042
|
EBIT
1 |
895.6
|
2,353
|
5,025
|
2,996
|
2,529
|
3,275
|
6,697
|
10,268
|
Operating Margin
|
3.13%
|
7.83%
|
11.78%
|
5.78%
|
4.58%
|
5.7%
|
9.4%
|
12.52%
|
Earnings before Tax (EBT)
1 |
560.6
|
1,503
|
4,891
|
2,813
|
2,498
|
2,959
|
6,169
|
8,654
|
Net income
1 |
313.4
|
916.9
|
3,670
|
1,845
|
1,338
|
1,792
|
3,830
|
5,389
|
Net margin
|
1.09%
|
3.05%
|
8.6%
|
3.56%
|
2.42%
|
3.12%
|
5.38%
|
6.57%
|
EPS
2 |
4,085
|
11,926
|
47,108
|
23,670
|
17,086
|
24,235
|
51,196
|
73,031
|
Free Cash Flow
3 |
-3,117,102
|
305,041
|
-263,777
|
-7,836,408
|
-5,423,429
|
-5,716,518
|
-3,040,037
|
3,428,500
|
FCF margin
|
-10,889.42%
|
1,014.86%
|
-618.4%
|
-15,109.27%
|
-9,816.2%
|
-9,946.6%
|
-4,268.48%
|
4,180.82%
|
FCF Conversion (EBITDA)
|
-
|
6,538.93%
|
-
|
-
|
-
|
-
|
-
|
22,792.73%
|
FCF Conversion (Net income)
|
-
|
33,270.36%
|
-
|
-
|
-
|
-
|
-
|
63,625.35%
|
Dividend per Share
2 |
2,000
|
10,000
|
12,000
|
10,000
|
3,500
|
6,256
|
8,840
|
17,671
|
Announcement Date
|
02/02/20
|
27/01/21
|
08/02/22
|
31/01/23
|
19/01/24
|
-
|
-
|
-
|
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 |
10,610
|
10,949
|
11,608
|
12,240
|
14,178
|
13,852
|
14,486
|
14,542
|
13,495
|
13,135
|
12,226
|
13,512
|
14,959
|
16,447
|
17,899
|
EBITDA
1 |
1,466
|
1,534
|
-
|
1,697
|
1,777
|
1,099
|
-
|
1,597
|
1,860
|
1,309
|
1,164
|
1,710
|
2,258
|
2,734
|
-
|
EBIT
1 |
726.6
|
748.4
|
1,024
|
878.5
|
901.2
|
191.3
|
791
|
615.6
|
860.4
|
247.4
|
243.7
|
639.6
|
1,081
|
1,295
|
1,400
|
Operating Margin
|
6.85%
|
6.84%
|
8.82%
|
7.18%
|
6.36%
|
1.38%
|
5.46%
|
4.23%
|
6.38%
|
1.88%
|
1.99%
|
4.73%
|
7.23%
|
7.88%
|
7.82%
|
Earnings before Tax (EBT)
1 |
737.5
|
511.7
|
1,024
|
942.8
|
925.8
|
-79.33
|
916
|
780.5
|
576.2
|
217.8
|
109.4
|
507.5
|
1,020
|
1,259
|
1,095
|
Net income
1 |
610.1
|
262.7
|
688.2
|
659.3
|
614.4
|
-116.5
|
474.2
|
524.9
|
420.2
|
-81.44
|
82.44
|
385.8
|
602.9
|
744.4
|
740.2
|
Net margin
|
5.75%
|
2.4%
|
5.93%
|
5.39%
|
4.33%
|
-0.84%
|
3.27%
|
3.61%
|
3.11%
|
-0.62%
|
0.67%
|
2.86%
|
4.03%
|
4.53%
|
4.14%
|
EPS
2 |
7,832
|
3,369
|
8,853
|
8,462
|
7,885
|
-1,509
|
6,072
|
6,700
|
5,364
|
-1,087
|
2,121
|
6,259
|
9,665
|
10,188
|
12,601
|
Dividend per Share
2 |
-
|
12,000
|
-
|
-
|
-
|
10,000
|
-
|
-
|
-
|
3,500
|
-
|
-
|
-
|
5,123
|
-
|
Announcement Date
|
25/10/21
|
08/02/22
|
27/04/22
|
27/07/22
|
31/10/22
|
31/01/23
|
26/04/23
|
27/07/23
|
30/10/23
|
19/01/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
6,493
|
6,912
|
11,005
|
7,467
|
12,843
|
16,307
|
19,904
|
19,962
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.358
x
|
1.482
x
|
1.399
x
|
1.168
x
|
1.98
x
|
2.043
x
|
1.65
x
|
1.327
x
|
Free Cash Flow
2 |
-3,117,102
|
305,041
|
-263,777
|
-7,836,408
|
-5,423,429
|
-5,716,518
|
-3,040,037
|
3,428,500
|
ROE (net income / shareholders' equity)
|
2.2%
|
5.94%
|
18.8%
|
7.24%
|
5.24%
|
5.55%
|
10.4%
|
13%
|
ROA (Net income/ Total Assets)
|
1.2%
|
2.88%
|
7.9%
|
3.1%
|
1.84%
|
2.79%
|
5.37%
|
8.5%
|
Assets
1 |
26,114
|
31,801
|
46,453
|
59,555
|
72,720
|
64,166
|
71,372
|
63,417
|
Book Value Per Share
3 |
217,230
|
235,644
|
308,946
|
447,618
|
456,035
|
456,786
|
496,139
|
578,065
|
Cash Flow per Share
3 |
33,940
|
76,003
|
78,467
|
8,111
|
96,274
|
91,045
|
125,860
|
214,384
|
Capex
1 |
6,238
|
5,300
|
5,774
|
8,406
|
12,960
|
12,707
|
12,038
|
11,512
|
Capex / Sales
|
21.79%
|
17.63%
|
13.54%
|
16.21%
|
23.46%
|
22.11%
|
16.9%
|
14.04%
|
Announcement Date
|
02/02/20
|
27/01/21
|
08/02/22
|
31/01/23
|
19/01/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
373,500
KRW Average target price
611,828
KRW Spread / Average Target +63.81% Consensus |
1st Jan change
|
Capi.
|
---|
| -25.15% | 20.6B | | -14.52% | 13.21B | | -8.75% | 9.69B | | -13.48% | 9.66B | | -4.50% | 6.61B | | +3.01% | 6.42B | | -30.31% | 5.29B | | -21.00% | 3.3B | | -34.73% | 3.06B | | -9.14% | 2.68B |
Plastics
|