End-of-day quote
Korea S.E.
23:00:00 20/05/2024 BST
|
5-day change
|
1st Jan Change
|
81,100
KRW
|
+0.25%
|
|
-5.04%
|
+37.23%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,291,247
|
5,559,845
|
5,232,037
|
11,231,484
|
14,244,973
|
-
|
-
|
Enterprise Value (EV)
2 |
1,291
|
5,560
|
5,232
|
39,272
|
42,445
|
42,268
|
42,085
|
P/E ratio
|
2.75
x
|
-
|
-
|
5.39
x
|
6.77
x
|
6.23
x
|
5.78
x
|
Yield
|
-
|
0.48%
|
-
|
-
|
2.68%
|
2.94%
|
2.98%
|
Capitalization / Revenue
|
-
|
0.36
x
|
1.24
x
|
3.15
x
|
3.83
x
|
3.73
x
|
3.62
x
|
EV / Revenue
|
-
|
0.36
x
|
1.24
x
|
11
x
|
11.4
x
|
11.1
x
|
10.7
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
1.49
x
|
-
|
1.17
x
|
1.51
x
|
1.29
x
|
1.07
x
|
Nbr of stocks (in thousands)
|
131,626
|
126,360
|
122,530
|
190,042
|
175,647
|
-
|
-
|
Reference price
3 |
9,810
|
44,000
|
42,700
|
59,100
|
81,100
|
81,100
|
81,100
|
Announcement Date
|
18/03/21
|
16/03/22
|
02/03/23
|
07/02/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
15,606
|
4,216
|
3,564
|
3,717
|
3,821
|
3,935
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
1,801
|
2,201
|
2,934
|
3,013
|
3,183
|
3,224
|
Operating Margin
|
-
|
11.54%
|
52.21%
|
82.31%
|
81.07%
|
83.3%
|
81.94%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
2,854
|
3,061
|
3,204
|
3,342
|
Net income
1 |
489.7
|
-
|
-
|
2,050
|
2,253
|
2,366
|
2,462
|
Net margin
|
-
|
-
|
-
|
57.51%
|
60.6%
|
61.92%
|
62.58%
|
EPS
2 |
3,571
|
-
|
-
|
10,970
|
11,974
|
13,017
|
14,043
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
210.0
|
-
|
-
|
2,175
|
2,383
|
2,420
|
Announcement Date
|
18/03/21
|
16/03/22
|
02/03/23
|
07/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
1,103
|
964.6
|
1,753
|
-
|
1,009
|
597.6
|
955.1
|
939.4
|
955.2
|
862.3
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
625.8
|
390.9
|
817.8
|
780.1
|
830.7
|
504.9
|
770.8
|
775.5
|
795.2
|
700.2
|
Operating Margin
|
56.72%
|
40.53%
|
46.66%
|
-
|
82.32%
|
84.49%
|
80.7%
|
82.55%
|
83.25%
|
81.21%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
809.2
|
801.5
|
818.7
|
698
|
Net income
1 |
-
|
-
|
-
|
-
|
-
|
-
|
585.8
|
585.5
|
598.2
|
527.3
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
61.33%
|
62.33%
|
62.63%
|
61.15%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
14/11/22
|
02/03/23
|
12/05/23
|
14/08/23
|
14/11/23
|
07/02/24
|
14/05/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
28,040
|
28,200
|
28,023
|
27,840
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
20.1%
|
25.6%
|
26.6%
|
22.4%
|
20.7%
|
19.8%
|
ROA (Net income/ Total Assets)
|
-
|
1.04%
|
1.92%
|
2.14%
|
2.14%
|
2.18%
|
2.16%
|
Assets
1 |
-
|
-
|
-
|
95,977
|
105,135
|
108,399
|
114,192
|
Book Value Per Share
2 |
-
|
29,591
|
-
|
50,457
|
53,676
|
62,796
|
75,859
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
18/03/21
|
16/03/22
|
02/03/23
|
07/02/24
|
-
|
-
|
-
|
Last Close Price
81,100
KRW Average target price
100,000
KRW Spread / Average Target +23.30% Consensus |
1st Jan change
|
Capi.
|
---|
| +37.23% | 10.45B | | +23.93% | 81.89B | | +86.35% | 20.78B | | +15.02% | 17.85B | | +13.53% | 14.99B | | +5.89% | 13.46B | | +5.87% | 10.89B | | -0.66% | 9.92B | | -1.51% | 8.03B | | +55.51% | 8.08B |
Other Holding Companies
|