End-of-day quote
Korea S.E.
23:00:00 25/04/2024 BST
|
5-day change
|
1st Jan Change
|
9,790
KRW
|
+3.82%
|
|
+0.82%
|
+4.37%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
990,642
|
1,039,135
|
1,215,788
|
1,045,207
|
710,270
|
745,860
|
-
|
-
|
Enterprise Value (EV)
2 |
990.6
|
1,783
|
2,259
|
2,317
|
710.3
|
1,987
|
1,845
|
1,855
|
P/E ratio
|
-70.1
x
|
-
|
-6.06
x
|
-4.61
x
|
-3.45
x
|
-8.73
x
|
50.3
x
|
-126
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
-
|
62
x
|
11.4
x
|
5.69
x
|
2.27
x
|
1.64
x
|
1.35
x
|
1.31
x
|
EV / Revenue
|
-
|
106
x
|
21.1
x
|
12.6
x
|
2.27
x
|
4.36
x
|
3.33
x
|
3.25
x
|
EV / EBITDA
|
-
|
-33.4
x
|
-36.2
x
|
-64.6
x
|
27.2
x
|
16.1
x
|
8.83
x
|
11.8
x
|
EV / FCF
|
-
|
-2.67
x
|
-16.3
x
|
-30.3
x
|
-
|
19.9
x
|
10.3
x
|
12.3
x
|
FCF Yield
|
-
|
-37.4%
|
-6.13%
|
-3.3%
|
-
|
5.03%
|
9.7%
|
8.14%
|
Price to Book
|
-
|
4.6
x
|
21.6
x
|
4.48
x
|
-
|
1.79
x
|
3.27
x
|
2.15
x
|
Nbr of stocks (in thousands)
|
69,276
|
69,276
|
69,276
|
72,333
|
75,722
|
76,186
|
-
|
-
|
Reference price
3 |
14,300
|
15,000
|
17,550
|
14,450
|
9,380
|
9,790
|
9,790
|
9,790
|
Announcement Date
|
30/03/20
|
18/03/21
|
10/02/22
|
09/02/23
|
08/02/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
16.77
|
107.1
|
183.7
|
313.5
|
455.5
|
553.8
|
570
|
EBITDA
1 |
-
|
-53.41
|
-62.37
|
-35.84
|
26.12
|
123.6
|
209
|
157
|
EBIT
1 |
-
|
-71.38
|
-131.3
|
-118.7
|
-60.6
|
48.97
|
122.5
|
131.7
|
Operating Margin
|
-
|
-425.68%
|
-122.58%
|
-64.65%
|
-19.33%
|
10.75%
|
22.12%
|
23.1%
|
Earnings before Tax (EBT)
1 |
-
|
-81.54
|
-208.4
|
-224.1
|
-213.9
|
-91.07
|
18.12
|
-6
|
Net income
1 |
-13.93
|
-81.93
|
-200.6
|
-224.7
|
-203.5
|
-85.2
|
14.52
|
-6
|
Net margin
|
-
|
-488.54%
|
-187.34%
|
-122.35%
|
-64.92%
|
-18.7%
|
2.62%
|
-1.05%
|
EPS
2 |
-204.0
|
-
|
-2,895
|
-3,136
|
-2,721
|
-1,122
|
194.5
|
-77.50
|
Free Cash Flow
3 |
-
|
-667,011
|
-138,435
|
-76,479
|
-
|
99,925
|
178,900
|
151,000
|
FCF margin
|
-
|
-3,977,540.62%
|
-129,291.6%
|
-41,639.03%
|
-
|
21,935.83%
|
32,304.08%
|
26,491.23%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
80,812.78%
|
85,598.09%
|
96,178.34%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
1,231,669.54%
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/03/20
|
18/03/21
|
10/02/22
|
09/02/23
|
08/02/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
29.99
|
40.34
|
43.11
|
48.07
|
48.21
|
44.28
|
47.11
|
76.94
|
96.77
|
92.73
|
104.2
|
117.6
|
121.8
|
120.6
|
EBITDA
|
-16.57
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-33.75
|
-30.09
|
-27.17
|
-28.86
|
-26.99
|
-35.7
|
-33.4
|
-18.25
|
0.3407
|
-9.294
|
4.25
|
10.85
|
11.4
|
10.9
|
Operating Margin
|
-112.52%
|
-74.59%
|
-63.04%
|
-60.03%
|
-55.97%
|
-80.63%
|
-70.91%
|
-23.72%
|
0.35%
|
-10.02%
|
4.08%
|
9.22%
|
9.36%
|
9.04%
|
Earnings before Tax (EBT)
|
-52.37
|
-53.14
|
-49.27
|
-55.8
|
-69.95
|
-49.01
|
-93.63
|
-47.18
|
-30.18
|
-42.41
|
-
|
-
|
-
|
-
|
Net income
|
-52.22
|
-49.69
|
-48.42
|
-56.91
|
-67.77
|
-51.6
|
-93.74
|
-47.79
|
-29.44
|
-31.25
|
-
|
-
|
-
|
-
|
Net margin
|
-174.1%
|
-123.18%
|
-112.33%
|
-118.39%
|
-140.55%
|
-116.54%
|
-198.99%
|
-62.11%
|
-30.42%
|
-33.7%
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/11/21
|
10/02/22
|
13/05/22
|
12/08/22
|
11/11/22
|
09/02/23
|
12/05/23
|
11/08/23
|
10/11/23
|
08/02/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
744
|
1,044
|
1,272
|
-
|
1,241
|
1,099
|
1,109
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-13.93
x
|
-16.73
x
|
-35.48
x
|
-
|
10.04
x
|
5.258
x
|
7.064
x
|
Free Cash Flow
2 |
-
|
-667,011
|
-138,435
|
-76,479
|
-
|
99,925
|
178,900
|
151,000
|
ROE (net income / shareholders' equity)
|
-
|
-30.8%
|
-142%
|
-158%
|
-138%
|
-37.6%
|
5.6%
|
-0.1%
|
ROA (Net income/ Total Assets)
|
-
|
-9.24%
|
-16%
|
-14.5%
|
-
|
-3.5%
|
2.1%
|
0.6%
|
Assets
1 |
-
|
886.6
|
1,250
|
1,553
|
-
|
2,434
|
691.7
|
-1,000
|
Book Value Per Share
3 |
-
|
3,264
|
811.0
|
3,223
|
-
|
5,459
|
2,993
|
4,548
|
Cash Flow per Share
3 |
-
|
-1,653
|
-
|
-877.0
|
-
|
926.0
|
1,854
|
2,242
|
Capex
1 |
-
|
553
|
87.5
|
13.6
|
-
|
9.7
|
10.5
|
8.5
|
Capex / Sales
|
-
|
3,294.81%
|
81.75%
|
7.42%
|
-
|
2.13%
|
1.9%
|
1.49%
|
Announcement Date
|
30/03/20
|
18/03/21
|
10/02/22
|
09/02/23
|
08/02/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
9,790
KRW Average target price
18,375
KRW Spread / Average Target +87.69% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.37% | 542M | | -0.74% | 120B | | +40.52% | 32.51B | | -10.60% | 18.49B | | +43.61% | 7.36B | | +53.74% | 6.44B | | +27.50% | 3.79B | | +3.09% | 3.01B | | +10.35% | 2.05B | | -2.78% | 1.89B |
Travel Agents
|