End-of-day quote
Korea S.E.
23:00:00 13/05/2024 BST
|
5-day change
|
1st Jan Change
|
91,300
KRW
|
-0.54%
|
|
-1.51%
|
-21.36%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,170,287
|
4,901,570
|
4,091,230
|
5,059,685
|
4,589,292
|
3,608,978
|
-
|
-
|
Enterprise Value (EV)
2 |
4,245
|
4,721
|
3,622
|
4,158
|
3,522
|
2,457
|
2,012
|
1,828
|
P/E ratio
|
19.3
x
|
18.3
x
|
15.9
x
|
12.9
x
|
12.2
x
|
8.82
x
|
8.2
x
|
7.55
x
|
Yield
|
0.57%
|
0.48%
|
0.72%
|
0.74%
|
1.08%
|
1.54%
|
1.58%
|
1.83%
|
Capitalization / Revenue
|
2.06
x
|
2.2
x
|
1.73
x
|
1.76
x
|
1.58
x
|
1.14
x
|
1.07
x
|
1.01
x
|
EV / Revenue
|
2.1
x
|
2.12
x
|
1.53
x
|
1.45
x
|
1.21
x
|
0.77
x
|
0.59
x
|
0.51
x
|
EV / EBITDA
|
9.43
x
|
9.34
x
|
7.08
x
|
6.62
x
|
5.42
x
|
3.41
x
|
2.62
x
|
2.18
x
|
EV / FCF
|
19.1
x
|
15.3
x
|
13.8
x
|
9.13
x
|
-
|
7.34
x
|
5.29
x
|
4.6
x
|
FCF Yield
|
5.23%
|
6.55%
|
7.25%
|
10.9%
|
-
|
13.6%
|
18.9%
|
21.7%
|
Price to Book
|
2.57
x
|
2.68
x
|
1.85
x
|
1.98
x
|
1.47
x
|
1.12
x
|
1
x
|
0.9
x
|
Nbr of stocks (in thousands)
|
39,529
|
39,529
|
39,529
|
39,529
|
39,529
|
39,529
|
-
|
-
|
Reference price
3 |
105,500
|
124,000
|
103,500
|
128,000
|
116,100
|
91,300
|
91,300
|
91,300
|
Announcement Date
|
05/02/20
|
03/02/21
|
09/02/22
|
08/02/23
|
21/02/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,023
|
2,230
|
2,359
|
2,873
|
2,912
|
3,177
|
3,385
|
3,560
|
EBITDA
1 |
450.3
|
505.6
|
511.5
|
628.1
|
649.4
|
721.2
|
767.5
|
839.6
|
EBIT
1 |
327.3
|
375.6
|
372.9
|
466.7
|
492.3
|
560.1
|
599.2
|
666.2
|
Operating Margin
|
16.18%
|
16.84%
|
15.81%
|
16.24%
|
16.9%
|
17.63%
|
17.7%
|
18.72%
|
Earnings before Tax (EBT)
1 |
308.1
|
397.4
|
379.1
|
486.9
|
520
|
575.8
|
618
|
676.9
|
Net income
1 |
215.6
|
269.1
|
255.6
|
398.5
|
346.1
|
407.8
|
439
|
470.2
|
Net margin
|
10.65%
|
12.07%
|
10.83%
|
13.87%
|
11.88%
|
12.84%
|
12.97%
|
13.21%
|
EPS
2 |
5,454
|
6,769
|
6,519
|
9,931
|
9,527
|
10,357
|
11,133
|
12,095
|
Free Cash Flow
3 |
221,980
|
309,185
|
262,474
|
455,319
|
-
|
334,671
|
380,543
|
397,100
|
FCF margin
|
10,971.19%
|
13,862.4%
|
11,124.52%
|
15,846.86%
|
-
|
10,535.59%
|
11,241.73%
|
11,155.2%
|
FCF Conversion (EBITDA)
|
49,300.53%
|
61,157.76%
|
51,311.65%
|
72,486.29%
|
-
|
46,406.04%
|
49,585.12%
|
47,298.27%
|
FCF Conversion (Net income)
|
102,968.87%
|
114,879.03%
|
102,686.6%
|
114,252.92%
|
-
|
82,068.95%
|
86,690.17%
|
84,447.44%
|
Dividend per Share
2 |
600.0
|
600.0
|
750.0
|
950.0
|
1,250
|
1,405
|
1,446
|
1,675
|
Announcement Date
|
05/02/20
|
03/02/21
|
09/02/22
|
08/02/23
|
21/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Net sales
1 |
625.3
|
630.4
|
653.2
|
627.4
|
741.1
|
851.6
|
663.8
|
713.9
|
766.3
|
768.4
|
746.9
|
758.4
|
827.7
|
857.2
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
179.4
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
114.2
|
101.7
|
108.6
|
89.72
|
121.7
|
146.7
|
99.15
|
112.2
|
140.7
|
140.3
|
122.6
|
123.5
|
152.3
|
159.8
|
-
|
Operating Margin
|
18.26%
|
16.14%
|
16.62%
|
14.3%
|
16.42%
|
17.23%
|
14.94%
|
15.72%
|
18.35%
|
18.26%
|
16.41%
|
16.29%
|
18.4%
|
18.64%
|
-
|
Earnings before Tax (EBT)
1 |
115.3
|
104
|
112.5
|
100.3
|
127.2
|
146.9
|
104
|
119.8
|
149.3
|
146.8
|
126.8
|
127.2
|
155.6
|
162.3
|
-
|
Net income
1 |
73.15
|
72.07
|
76.83
|
68.02
|
84.48
|
169.2
|
76.1
|
81.53
|
107
|
81.44
|
91.3
|
88.95
|
110.8
|
116.8
|
-
|
Net margin
|
11.7%
|
11.43%
|
11.76%
|
10.84%
|
11.4%
|
19.87%
|
11.46%
|
11.42%
|
13.97%
|
10.6%
|
12.22%
|
11.73%
|
13.38%
|
13.63%
|
-
|
EPS
2 |
1,851
|
1,876
|
1,944
|
1,721
|
2,137
|
4,130
|
1,925
|
2,063
|
2,708
|
2,832
|
2,129
|
2,405
|
3,023
|
3,012
|
-
|
Dividend per Share
2 |
-
|
750.0
|
-
|
-
|
-
|
950.0
|
-
|
-
|
-
|
1,250
|
-
|
-
|
-
|
1,150
|
-
|
Announcement Date
|
10/11/21
|
09/02/22
|
16/05/22
|
16/08/22
|
14/11/22
|
08/02/23
|
15/05/23
|
14/08/23
|
14/11/23
|
21/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
75.1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
181
|
470
|
901
|
1,068
|
1,152
|
1,597
|
1,781
|
Leverage (Debt/EBITDA)
|
0.1668
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
221,980
|
309,185
|
262,474
|
455,319
|
-
|
334,671
|
380,543
|
397,100
|
ROE (net income / shareholders' equity)
|
14.2%
|
15.5%
|
12.8%
|
16.2%
|
12.8%
|
13.5%
|
12.9%
|
13.1%
|
ROA (Net income/ Total Assets)
|
8.98%
|
10.8%
|
8.91%
|
12.1%
|
10%
|
11%
|
10.5%
|
10.8%
|
Assets
1 |
2,402
|
2,500
|
2,869
|
3,295
|
3,447
|
3,721
|
4,198
|
4,374
|
Book Value Per Share
3 |
41,050
|
46,294
|
55,932
|
64,594
|
78,763
|
81,331
|
91,535
|
101,722
|
Cash Flow per Share
3 |
8,799
|
11,662
|
10,238
|
13,818
|
-
|
16,781
|
16,195
|
16,323
|
Capex
1 |
126
|
152
|
142
|
85.3
|
-
|
196
|
169
|
162
|
Capex / Sales
|
6.22%
|
6.81%
|
6.03%
|
2.97%
|
-
|
6.18%
|
4.99%
|
4.55%
|
Announcement Date
|
05/02/20
|
03/02/21
|
09/02/22
|
08/02/23
|
21/02/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
91,300
KRW Average target price
129,600
KRW Spread / Average Target +41.95% Consensus |
1st Jan change
|
Capi.
|
---|
| -21.36% | 2.64B | | -2.02% | 274B | | -1.52% | 96.48B | | -3.06% | 43.95B | | +10.17% | 42.24B | | +1.60% | 41.25B | | +7.20% | 40B | | -16.81% | 30.49B | | -7.27% | 28.7B | | +14.53% | 25.55B |
Other Food Processing
|