End-of-day quote
Korea S.E.
23:00:00 26/06/2024 BST
|
5-day change
|
1st Jan Change
|
34,450
KRW
|
0.00%
|
|
-2.68%
|
+63.66%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
574,859
|
776,612
|
446,087
|
609,749
|
997,903
|
-
|
-
|
Enterprise Value (EV)
2 |
507.6
|
612.5
|
254.5
|
434.4
|
801.9
|
767.3
|
997.9
|
P/E ratio
|
26.1
x
|
10.1
x
|
3.01
x
|
11.6
x
|
12.9
x
|
11.8
x
|
8.68
x
|
Yield
|
0.74%
|
1.14%
|
2.6%
|
0.95%
|
1.16%
|
1.06%
|
1.16%
|
Capitalization / Revenue
|
2.16
x
|
1.75
x
|
0.97
x
|
1.73
x
|
2.51
x
|
2.1
x
|
1.89
x
|
EV / Revenue
|
1.91
x
|
1.38
x
|
0.55
x
|
1.23
x
|
2.02
x
|
1.62
x
|
1.89
x
|
EV / EBITDA
|
14.1
x
|
5.87
x
|
2.61
x
|
7.21
x
|
8.91
x
|
7.06
x
|
7.56
x
|
EV / FCF
|
43
x
|
5.78
x
|
7.62
x
|
17.9
x
|
40.1
x
|
21.6
x
|
38.4
x
|
FCF Yield
|
2.33%
|
17.3%
|
13.1%
|
5.59%
|
2.49%
|
4.63%
|
2.61%
|
Price to Book
|
2.75
x
|
2.7
x
|
1.27
x
|
1.55
x
|
2.15
x
|
1.89
x
|
-
|
Nbr of stocks (in thousands)
|
28,353
|
29,417
|
28,967
|
28,967
|
28,967
|
-
|
-
|
Reference price
3 |
20,275
|
26,400
|
15,400
|
21,050
|
34,450
|
34,450
|
34,450
|
Announcement Date
|
16/02/21
|
15/02/22
|
14/03/23
|
07/02/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
265.7
|
444.5
|
460.9
|
351.9
|
396.9
|
474.5
|
529
|
EBITDA
1 |
36.02
|
104.4
|
97.6
|
60.27
|
90
|
108.7
|
132
|
EBIT
1 |
31.66
|
99.11
|
91.84
|
53.91
|
85
|
98.9
|
129
|
Operating Margin
|
11.92%
|
22.3%
|
19.93%
|
15.32%
|
21.42%
|
20.84%
|
24.39%
|
Earnings before Tax (EBT)
1 |
31.71
|
105.7
|
100
|
65.76
|
99
|
108.4
|
147
|
Net income
1 |
22.71
|
80.65
|
77.44
|
52.97
|
77
|
84.27
|
115
|
Net margin
|
8.55%
|
18.14%
|
16.8%
|
15.05%
|
19.4%
|
17.76%
|
21.74%
|
EPS
2 |
776.0
|
2,612
|
5,119
|
1,813
|
2,670
|
2,913
|
3,968
|
Free Cash Flow
3 |
11,814
|
105,945
|
33,380
|
24,300
|
20,000
|
35,500
|
26,000
|
FCF margin
|
4,445.96%
|
23,834.68%
|
7,242.21%
|
6,905.95%
|
5,039.48%
|
7,481.56%
|
4,914.93%
|
FCF Conversion (EBITDA)
|
32,798.26%
|
101,504.62%
|
34,201.2%
|
40,317.75%
|
22,222.22%
|
32,648.68%
|
19,696.97%
|
FCF Conversion (Net income)
|
52,027.57%
|
131,361.6%
|
43,102.51%
|
45,878.35%
|
25,974.03%
|
42,128.16%
|
22,608.7%
|
Dividend per Share
2 |
150.0
|
300.0
|
400.0
|
200.0
|
400.0
|
366.7
|
400.0
|
Announcement Date
|
16/02/21
|
15/02/22
|
14/03/23
|
07/02/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
122.4
|
94.05
|
133.9
|
142.1
|
90.89
|
83.68
|
65.54
|
93.98
|
108.7
|
77.74
|
79
|
112
|
124
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
18.76
|
19.48
|
27.02
|
45.3
|
0.041
|
11.26
|
1.471
|
25.46
|
15.93
|
21.34
|
11
|
24
|
29
|
Operating Margin
|
15.33%
|
20.71%
|
20.18%
|
31.89%
|
0.05%
|
13.45%
|
2.24%
|
27.09%
|
14.66%
|
27.45%
|
13.92%
|
21.43%
|
23.39%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
13.93
|
15.93
|
22.67
|
38.73
|
0.1125
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
11.38%
|
16.94%
|
16.93%
|
27.26%
|
0.12%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
15/02/22
|
13/05/22
|
12/08/22
|
11/11/22
|
14/03/23
|
15/05/23
|
14/08/23
|
14/11/23
|
07/02/24
|
16/05/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
67.3
|
164
|
192
|
175
|
196
|
231
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
11,814
|
105,945
|
33,380
|
24,300
|
20,000
|
35,500
|
26,000
|
ROE (net income / shareholders' equity)
|
11.2%
|
31.5%
|
24.1%
|
14.2%
|
18.1%
|
17.1%
|
19%
|
ROA (Net income/ Total Assets)
|
9.17%
|
22.5%
|
17.5%
|
10.9%
|
14.5%
|
13.6%
|
15.8%
|
Assets
1 |
247.6
|
358.4
|
443
|
487.6
|
531
|
618.1
|
727.8
|
Book Value Per Share
3 |
7,361
|
9,789
|
12,159
|
13,552
|
16,023
|
18,232
|
-
|
Cash Flow per Share
3 |
776.0
|
3,902
|
1,593
|
1,736
|
2,396
|
2,999
|
-
|
Capex
1 |
10.6
|
8.66
|
12.9
|
26
|
10
|
16.1
|
30
|
Capex / Sales
|
3.98%
|
1.95%
|
2.8%
|
7.38%
|
2.52%
|
3.39%
|
5.67%
|
Announcement Date
|
16/02/21
|
15/02/22
|
14/03/23
|
07/02/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
34,450
KRW Average target price
35,000
KRW Spread / Average Target +1.60% Consensus |
1st Jan change
|
Capi.
|
---|
| +63.66% | 717M | | +73.90% | 42.14B | | +48.95% | 36.64B | | -17.11% | 28.24B | | +30.10% | 23.35B | | +14.22% | 12.66B | | +181.52% | 12.46B | | -7.92% | 12.28B | | +54.00% | 6.94B | | -19.39% | 4.94B |
Semiconductor Machinery Manufacturing
|