End-of-day quote
Korea S.E.
23:00:00 27/06/2024 BST
|
5-day change
|
1st Jan Change
|
38,300
KRW
|
+2.54%
|
|
+1.73%
|
+18.39%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,119,033
|
3,468,098
|
3,361,387
|
3,153,301
|
3,452,091
|
4,087,020
|
-
|
-
|
Enterprise Value (EV)
1 |
4,119,033
|
3,468,098
|
3,361,387
|
3,153,301
|
3,452,091
|
4,087,020
|
4,087,020
|
4,087,020
|
P/E ratio
|
12
x
|
8.7
x
|
6.1
x
|
5.07
x
|
5.66
x
|
7.26
x
|
7.16
x
|
6.85
x
|
Yield
|
4.15%
|
5.54%
|
7.3%
|
-
|
7.73%
|
6.66%
|
6.81%
|
7.08%
|
Capitalization / Revenue
|
1.25
x
|
1.03
x
|
0.94
x
|
0.83
x
|
0.86
x
|
0.99
x
|
0.97
x
|
0.95
x
|
EV / Revenue
|
1.25
x
|
1.03
x
|
0.94
x
|
0.83
x
|
0.86
x
|
0.99
x
|
0.97
x
|
0.95
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.6
x
|
0.49
x
|
0.45
x
|
-
|
0.42
x
|
0.49
x
|
0.48
x
|
0.45
x
|
Nbr of stocks (in thousands)
|
106,711
|
106,711
|
106,711
|
106,711
|
106,711
|
106,711
|
-
|
-
|
Reference price
2 |
38,600
|
32,500
|
31,500
|
29,550
|
32,350
|
38,300
|
38,300
|
38,300
|
Announcement Date
|
31/01/20
|
28/01/21
|
27/01/22
|
08/03/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,293
|
3,367
|
3,588
|
3,795
|
4,004
|
4,122
|
4,214
|
4,288
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
877.1
|
1,024
|
1,159
|
1,291
|
1,530
|
1,543
|
1,275
|
1,498
|
Operating Margin
|
26.63%
|
30.43%
|
32.3%
|
34.03%
|
38.21%
|
37.43%
|
30.25%
|
34.92%
|
Earnings before Tax (EBT)
1 |
445.3
|
532.5
|
746.9
|
850.8
|
811.1
|
795.4
|
805.8
|
836.3
|
Net income
1 |
344.1
|
398.8
|
551.1
|
622.3
|
609.4
|
589.9
|
599.3
|
620.5
|
Net margin
|
10.45%
|
11.84%
|
15.36%
|
16.4%
|
15.22%
|
14.31%
|
14.22%
|
14.47%
|
EPS
2 |
3,225
|
3,737
|
5,164
|
5,831
|
5,711
|
5,272
|
5,351
|
5,592
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1,600
|
1,800
|
2,300
|
-
|
2,500
|
2,550
|
2,610
|
2,712
|
Announcement Date
|
31/01/20
|
28/01/21
|
27/01/22
|
08/03/23
|
08/02/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
886.4
|
930.8
|
1,007
|
1,109
|
747.7
|
1,069
|
979.7
|
1,022
|
933.3
|
1,106
|
991
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
297.9
|
216.4
|
303.5
|
293.1
|
375.3
|
191.8
|
192.6
|
376.9
|
396.9
|
241.2
|
364.5
|
Operating Margin
|
33.61%
|
23.25%
|
30.15%
|
26.42%
|
50.2%
|
17.94%
|
19.66%
|
36.88%
|
42.53%
|
21.81%
|
36.78%
|
Earnings before Tax (EBT)
1 |
176.3
|
217
|
209.5
|
191.7
|
232.5
|
192.9
|
193.9
|
186.3
|
238
|
242.2
|
216
|
Net income
1 |
129.4
|
160.8
|
155.2
|
140.5
|
165.8
|
145.5
|
145.1
|
139.5
|
179.4
|
177.9
|
144
|
Net margin
|
14.6%
|
17.28%
|
15.42%
|
12.66%
|
22.17%
|
13.61%
|
14.81%
|
13.65%
|
19.22%
|
16.08%
|
14.53%
|
EPS
|
1,213
|
1,507
|
1,454
|
1,317
|
1,553
|
1,363
|
-
|
1,307
|
1,681
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/01/22
|
24/04/22
|
25/07/22
|
26/10/22
|
08/03/23
|
25/04/23
|
25/07/23
|
26/10/23
|
08/02/24
|
16/05/24
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
5.04%
|
5.69%
|
7.53%
|
-
|
7.61%
|
7.13%
|
6.96%
|
6.9%
|
ROA (Net income/ Total Assets)
|
1.53%
|
1.76%
|
2.18%
|
-
|
2.09%
|
2.02%
|
1.9%
|
1.65%
|
Assets
1 |
22,539
|
22,719
|
25,272
|
-
|
29,213
|
29,204
|
31,498
|
37,682
|
Book Value Per Share
2 |
64,628
|
66,718
|
70,408
|
-
|
76,243
|
78,210
|
79,914
|
84,407
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
31/01/20
|
28/01/21
|
27/01/22
|
08/03/23
|
08/02/24
|
-
|
-
|
-
|
Last Close Price
38,300
KRW Average target price
41,500
KRW Spread / Average Target +8.36% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.39% | 2.97B | | -2.90% | 52.75B | | -5.79% | 30.37B | | +53.75% | 27.3B | | +33.73% | 25.39B | | +23.57% | 18.95B | | +12.89% | 14.34B | | +41.90% | 13.13B | | +21.65% | 8.65B | | -33.57% | 6.99B |
Other Consumer Lending
|