End-of-day quote
Korea S.E.
23:00:00 13/06/2024 BST
|
5-day change
|
1st Jan Change
|
45,150
KRW
|
+0.22%
|
|
-1.53%
|
-1.42%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
12,231,932
|
23,085,593
|
23,603,455
|
14,811,995
|
17,368,560
|
16,885,026
|
-
|
-
|
Enterprise Value (EV)
2 |
18,713
|
27,976
|
28,433
|
19,535
|
22,202
|
21,407
|
19,863
|
18,208
|
P/E ratio
|
427
x
|
12.4
x
|
24.1
x
|
13
x
|
25.7
x
|
8.71
x
|
6.91
x
|
5.85
x
|
Yield
|
1.04%
|
0.89%
|
0.62%
|
0.81%
|
0.79%
|
0.99%
|
1.88%
|
2.06%
|
Capitalization / Revenue
|
0.2
x
|
0.36
x
|
0.31
x
|
0.18
x
|
0.21
x
|
0.19
x
|
0.18
x
|
0.17
x
|
EV / Revenue
|
0.3
x
|
0.44
x
|
0.38
x
|
0.23
x
|
0.26
x
|
0.24
x
|
0.21
x
|
0.19
x
|
EV / EBITDA
|
3.79
x
|
4.79
x
|
4.17
x
|
2.99
x
|
3.29
x
|
2.91
x
|
2.53
x
|
2.23
x
|
EV / FCF
|
11.6
x
|
11.2
x
|
970
x
|
-2,176
x
|
12.5
x
|
6.72
x
|
5.79
x
|
5.3
x
|
FCF Yield
|
8.64%
|
8.96%
|
0.1%
|
-0.05%
|
8%
|
14.9%
|
17.3%
|
18.9%
|
Price to Book
|
0.82
x
|
1.42
x
|
1.3
x
|
0.74
x
|
0.84
x
|
0.83
x
|
0.75
x
|
0.68
x
|
Nbr of stocks (in thousands)
|
180,066
|
180,066
|
180,066
|
180,066
|
180,066
|
180,066
|
-
|
-
|
Reference price
3 |
72,100
|
135,000
|
138,000
|
86,500
|
101,800
|
98,900
|
98,900
|
98,900
|
Announcement Date
|
30/01/20
|
28/01/21
|
27/01/22
|
27/01/23
|
08/01/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
62,306
|
63,262
|
75,719
|
83,612
|
84,280
|
88,275
|
92,848
|
97,639
|
EBITDA
1 |
4,942
|
5,838
|
6,811
|
6,536
|
6,757
|
7,358
|
7,839
|
8,169
|
EBIT
1 |
2,436
|
3,195
|
3,848
|
3,488
|
3,548
|
4,146
|
4,601
|
4,984
|
Operating Margin
|
3.91%
|
5.05%
|
5.08%
|
4.17%
|
4.21%
|
4.7%
|
4.96%
|
5.1%
|
Earnings before Tax (EBT)
1 |
528.6
|
2,456
|
3,476
|
2,396
|
1,870
|
3,407
|
4,154
|
4,869
|
Net income
1 |
31.3
|
1,968
|
1,032
|
1,196
|
712.9
|
2,004
|
2,407
|
2,961
|
Net margin
|
0.05%
|
3.11%
|
1.36%
|
1.43%
|
0.85%
|
2.27%
|
2.59%
|
3.03%
|
EPS
2 |
169.0
|
10,926
|
5,725
|
6,640
|
3,954
|
11,355
|
14,303
|
16,910
|
Free Cash Flow
3 |
1,617,037
|
2,507,279
|
29,317
|
-8,978
|
1,775,988
|
3,186,529
|
3,427,612
|
3,436,880
|
FCF margin
|
2,595.31%
|
3,963.33%
|
38.72%
|
-10.74%
|
2,107.24%
|
3,609.76%
|
3,691.62%
|
3,519.99%
|
FCF Conversion (EBITDA)
|
32,718.31%
|
42,949.77%
|
430.42%
|
-
|
26,283.33%
|
43,308.56%
|
43,726.94%
|
42,073.21%
|
FCF Conversion (Net income)
|
5,166,252.4%
|
127,382.97%
|
2,841.62%
|
-
|
249,121.62%
|
158,979.98%
|
142,429.62%
|
116,063.8%
|
Dividend per Share
2 |
750.0
|
1,200
|
850.0
|
700.0
|
800.0
|
981.2
|
1,858
|
2,033
|
Announcement Date
|
30/01/20
|
28/01/21
|
27/01/22
|
27/01/23
|
08/01/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
21,009
|
21,111
|
19,472
|
21,171
|
21,858
|
20,418
|
19,999
|
20,714
|
23,157
|
21,096
|
21,237
|
22,109
|
23,661
|
22,709
|
21,878
|
EBITDA
1 |
1,438
|
2,610
|
1,519
|
1,489
|
865.4
|
2,268
|
1,523
|
1,788
|
1,179
|
2,181
|
1,838
|
1,807
|
1,572
|
2,115
|
1,746
|
EBIT
1 |
677.7
|
1,880
|
791.7
|
746.6
|
69.3
|
1,497
|
892.7
|
996.7
|
312.5
|
1,335
|
988.2
|
1,025
|
718.7
|
1,384
|
1,092
|
Operating Margin
|
3.23%
|
8.91%
|
4.07%
|
3.53%
|
0.32%
|
7.33%
|
4.46%
|
4.81%
|
1.35%
|
6.33%
|
4.65%
|
4.64%
|
3.04%
|
6.1%
|
4.99%
|
Earnings before Tax (EBT)
1 |
46.9
|
1,923
|
604.2
|
436
|
-566.3
|
933.7
|
386.2
|
649
|
-99
|
978.4
|
742.6
|
872.9
|
549.6
|
1,288
|
918.8
|
Net income
1 |
38.6
|
1,227
|
193
|
122.7
|
-346
|
471.3
|
162.1
|
385.4
|
-305.9
|
474.8
|
477
|
466
|
243.5
|
746.4
|
628.7
|
Net margin
|
0.18%
|
5.81%
|
0.99%
|
0.58%
|
-1.58%
|
2.31%
|
0.81%
|
1.86%
|
-1.32%
|
2.25%
|
2.25%
|
2.11%
|
1.03%
|
3.29%
|
2.87%
|
EPS
2 |
214.0
|
6,811
|
1,070
|
682.0
|
-1,923
|
2,616
|
899.0
|
2,139
|
-1,700
|
2,635
|
3,019
|
2,893
|
1,604
|
3,653
|
3,226
|
Dividend per Share
2 |
850.0
|
-
|
-
|
-
|
700.0
|
-
|
-
|
-
|
800.0
|
-
|
-
|
-
|
2,700
|
-
|
-
|
Announcement Date
|
27/01/22
|
28/04/22
|
07/07/22
|
07/10/22
|
27/01/23
|
07/04/23
|
07/07/23
|
10/10/23
|
08/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
6,481
|
4,890
|
4,830
|
4,723
|
4,833
|
4,522
|
2,978
|
1,323
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.311
x
|
0.8377
x
|
0.7091
x
|
0.7225
x
|
0.7153
x
|
0.6146
x
|
0.3799
x
|
0.162
x
|
Free Cash Flow
2 |
1,617,037
|
2,507,279
|
29,317
|
-8,978
|
1,775,988
|
3,186,529
|
3,427,613
|
3,436,880
|
ROE (net income / shareholders' equity)
|
0.22%
|
12.2%
|
5.48%
|
8.75%
|
5%
|
9.47%
|
10.7%
|
11.2%
|
ROA (Net income/ Total Assets)
|
0.07%
|
4.44%
|
2.03%
|
2.2%
|
1.23%
|
3.7%
|
4.3%
|
4.3%
|
Assets
1 |
44,587
|
44,379
|
50,843
|
54,318
|
57,776
|
54,129
|
55,970
|
68,865
|
Book Value Per Share
3 |
87,977
|
94,776
|
105,784
|
116,599
|
120,728
|
119,363
|
132,001
|
144,458
|
Cash Flow per Share
3 |
22,649
|
25,693
|
14,857
|
19,080
|
36,305
|
36,584
|
39,415
|
41,624
|
Capex
1 |
2,072
|
2,121
|
2,818
|
3,753
|
4,138
|
3,127
|
3,257
|
3,401
|
Capex / Sales
|
3.33%
|
3.35%
|
3.72%
|
4.49%
|
4.91%
|
3.54%
|
3.51%
|
3.48%
|
Announcement Date
|
30/01/20
|
28/01/21
|
27/01/22
|
27/01/23
|
08/01/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
98,900
KRW Average target price
132,000
KRW Spread / Average Target +33.47% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.80% | 103B | | -6.73% | 19.35B | | +71.21% | 7.77B | | +21.13% | 4.58B | | +18.24% | 4.23B | | -2.06% | 4.01B | | +37.20% | 3.27B | | -11.29% | 3.07B | | -9.64% | 3.02B |
Other Household Electronics
|