End-of-day quote
Korea S.E.
23:00:00 25/04/2024 BST
|
5-day change
|
1st Jan Change
|
10,320
KRW
|
+0.39%
|
|
+3.93%
|
-19.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,814,505
|
6,637,481
|
8,802,266
|
4,454,805
|
4,558,572
|
5,160,000
|
-
|
-
|
Enterprise Value (EV)
2 |
15,881
|
16,739
|
17,965
|
15,854
|
17,929
|
17,246
|
16,610
|
14,353
|
P/E ratio
|
-2.02
x
|
-74.2
x
|
7.86
x
|
-1.45
x
|
-1.67
x
|
-5.26
x
|
23.4
x
|
5.21
x
|
Yield
|
-
|
-
|
2.64%
|
-
|
-
|
-
|
1.22%
|
-
|
Capitalization / Revenue
|
0.25
x
|
0.27
x
|
0.29
x
|
0.17
x
|
0.21
x
|
0.2
x
|
0.19
x
|
0.19
x
|
EV / Revenue
|
0.68
x
|
0.69
x
|
0.6
x
|
0.61
x
|
0.84
x
|
0.68
x
|
0.63
x
|
0.52
x
|
EV / EBITDA
|
6.8
x
|
4.08
x
|
2.67
x
|
6.41
x
|
10.5
x
|
4.12
x
|
3.64
x
|
3.05
x
|
EV / FCF
|
-3.76
x
|
-52.9
x
|
6.88
x
|
-7.67
x
|
-7.25
x
|
10.3
x
|
10.1
x
|
10
x
|
FCF Yield
|
-26.6%
|
-1.89%
|
14.5%
|
-13%
|
-13.8%
|
9.75%
|
9.87%
|
9.97%
|
Price to Book
|
0.47
x
|
0.58
x
|
0.67
x
|
0.45
x
|
0.63
x
|
0.7
x
|
0.65
x
|
0.6
x
|
Nbr of stocks (in thousands)
|
357,816
|
357,816
|
357,816
|
357,816
|
357,816
|
500,000
|
-
|
-
|
Reference price
3 |
16,250
|
18,550
|
24,600
|
12,450
|
12,740
|
10,320
|
10,320
|
10,320
|
Announcement Date
|
30/01/20
|
26/01/21
|
26/01/22
|
27/01/23
|
16/01/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
23,476
|
24,230
|
29,878
|
26,152
|
21,331
|
25,174
|
26,331
|
27,333
|
EBITDA
1 |
2,336
|
4,105
|
6,731
|
2,472
|
1,704
|
4,211
|
4,574
|
4,683
|
EBIT
1 |
-1,359
|
-30
|
2,231
|
-2,085
|
-2,510
|
-811.3
|
691
|
1,357
|
Operating Margin
|
-5.79%
|
-0.12%
|
7.47%
|
-7.97%
|
-11.77%
|
-3.22%
|
2.62%
|
4.97%
|
Earnings before Tax (EBT)
1 |
-3,344
|
-595.1
|
1,719
|
-3,433
|
-3,339
|
-1,553
|
187.6
|
900.7
|
Net income
1 |
-2,830
|
-89.34
|
1,186
|
-3,072
|
-2,577
|
-1,160
|
173.2
|
1,039
|
Net margin
|
-12.05%
|
-0.37%
|
3.97%
|
-11.75%
|
-12.08%
|
-4.61%
|
0.66%
|
3.8%
|
EPS
2 |
-8,027
|
-250.0
|
3,130
|
-8,584
|
-7,640
|
-1,805
|
381.0
|
2,062
|
Free Cash Flow
3 |
-4,220,440
|
-316,597
|
2,612,016
|
-2,068,259
|
-2,472,082
|
1,534,831
|
1,669,925
|
1,601,242
|
FCF margin
|
-17,978.01%
|
-1,306.63%
|
8,742.26%
|
-7,908.67%
|
-11,589.25%
|
6,096.83%
|
6,342.11%
|
5,858.31%
|
FCF Conversion (EBITDA)
|
-
|
-
|
38,805.76%
|
-
|
-
|
36,444.95%
|
36,508.99%
|
34,190.06%
|
FCF Conversion (Net income)
|
-
|
-
|
220,203.64%
|
-
|
-
|
-
|
964,226.94%
|
154,122.94%
|
Dividend per Share
2 |
-
|
-
|
650.0
|
-
|
-
|
-
|
125.6
|
-
|
Announcement Date
|
30/01/20
|
26/01/21
|
26/01/22
|
27/01/23
|
16/01/24
|
-
|
-
|
-
|
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 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
7,223
|
8,807
|
6,471
|
5,607
|
6,771
|
7,302
|
4,411
|
4,739
|
-
|
4,785
|
7,396
|
5,253
|
6,328
|
6,636
|
7,960
|
6,137
|
EBITDA
1 |
1,696
|
1,645
|
1,211
|
661.7
|
391.2
|
208.7
|
-80.16
|
129.7
|
-
|
382.2
|
1,272
|
542
|
979.8
|
1,249
|
1,679
|
624.2
|
EBIT
1 |
528.9
|
476.4
|
38.35
|
-488.3
|
-759.3
|
-875.7
|
-1,098
|
-881.5
|
-1,980
|
-662.1
|
131.7
|
-469.4
|
-383.7
|
-55.63
|
473.2
|
-280.7
|
Operating Margin
|
7.32%
|
5.41%
|
0.59%
|
-8.71%
|
-11.21%
|
-11.99%
|
-24.9%
|
-18.6%
|
-
|
-13.84%
|
1.78%
|
-8.94%
|
-6.06%
|
-0.84%
|
5.94%
|
-4.57%
|
Earnings before Tax (EBT)
1 |
608.1
|
236.2
|
37.44
|
-512.1
|
-1,099
|
-1,860
|
-1,475
|
-877.1
|
-
|
-1,006
|
18.99
|
-989.3
|
-501
|
-295.4
|
281.6
|
-398.4
|
Net income
1 |
419.5
|
174.7
|
20.04
|
-404.6
|
-789.5
|
-1,897
|
-1,214
|
-858.1
|
-
|
-720
|
58.19
|
-783.2
|
-456.9
|
-136.1
|
128.1
|
-290.8
|
Net margin
|
5.81%
|
1.98%
|
0.31%
|
-7.22%
|
-11.66%
|
-25.99%
|
-27.52%
|
-18.11%
|
-
|
-15.05%
|
0.79%
|
-14.91%
|
-7.22%
|
-2.05%
|
1.61%
|
-4.74%
|
EPS
2 |
670.0
|
808.0
|
56.00
|
-1,131
|
-2,206
|
-5,303
|
-3,392
|
-2,398
|
-
|
-2,012
|
162.0
|
-1,434
|
-783.9
|
-137.2
|
353.6
|
-506.3
|
Dividend per Share
2 |
-
|
650.0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/10/21
|
26/01/22
|
27/04/22
|
27/07/22
|
26/10/22
|
27/01/23
|
26/04/23
|
26/07/23
|
26/07/23
|
25/10/23
|
16/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
10,066
|
10,102
|
9,163
|
11,399
|
13,370
|
12,086
|
11,450
|
9,193
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.309
x
|
2.461
x
|
1.361
x
|
4.61
x
|
7.848
x
|
2.89
x
|
2.511
x
|
1.955
x
|
Free Cash Flow
2 |
-4,220,440
|
-316,597
|
2,612,016
|
-2,068,259
|
-2,472,082
|
1,682,385
|
1,638,592
|
1,430,931
|
ROE (net income / shareholders' equity)
|
-22.4%
|
-0.56%
|
9.68%
|
-24.5%
|
-25.7%
|
-17%
|
2.11%
|
7.6%
|
ROA (Net income/ Total Assets)
|
-8.23%
|
-0.2%
|
3.24%
|
-8.32%
|
-7.21%
|
-1.82%
|
0.72%
|
1.34%
|
Assets
1 |
34,376
|
44,678
|
36,611
|
36,920
|
35,723
|
65,835
|
27,866
|
74,595
|
Book Value Per Share
3 |
34,901
|
31,863
|
36,664
|
27,611
|
20,212
|
14,760
|
15,895
|
17,180
|
Cash Flow per Share
3 |
7,564
|
6,391
|
14,427
|
8,415
|
4,703
|
10,182
|
9,161
|
8,538
|
Capex
1 |
6,927
|
2,604
|
3,141
|
5,079
|
4,155
|
2,793
|
3,228
|
3,293
|
Capex / Sales
|
29.51%
|
10.75%
|
10.51%
|
19.42%
|
19.48%
|
11.04%
|
12.2%
|
11.94%
|
Announcement Date
|
30/01/20
|
26/01/21
|
26/01/22
|
27/01/23
|
16/01/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
10,320
KRW Average target price
12,062
KRW Spread / Average Target +16.88% Consensus |
1st Jan change
|
Capi.
|
---|
| -19.00% | 3.75B | | +2.89% | 26.8B | | +14.65% | 12.48B | | +15.48% | 7.97B | | +0.55% | 4.29B | | -10.70% | 4.15B | | -1.75% | 3.91B | | +15.41% | 3.86B | | -24.98% | 2.71B | | -18.50% | 1.71B |
Display Screens
|