End-of-day quote
Korea S.E.
23:00:00 02/05/2024 BST
|
5-day change
|
1st Jan Change
|
151,100
KRW
|
-1.31%
|
|
-0.13%
|
-1.37%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,229,390
|
13,202,290
|
14,656,628
|
9,669,155
|
11,340,133
|
11,192,327
|
-
|
-
|
Enterprise Value (EV)
2 |
10,388
|
13,575
|
14,148
|
9,431
|
11,202
|
10,660
|
10,295
|
9,795
|
P/E ratio
|
18.4
x
|
22.3
x
|
16.7
x
|
10.1
x
|
27.1
x
|
16.8
x
|
13.2
x
|
11
x
|
Yield
|
0.88%
|
0.79%
|
1.06%
|
1.61%
|
0.75%
|
1.16%
|
1.24%
|
1.29%
|
Capitalization / Revenue
|
1.15
x
|
1.61
x
|
1.51
x
|
1.03
x
|
1.27
x
|
1.11
x
|
1.03
x
|
0.96
x
|
EV / Revenue
|
1.29
x
|
1.65
x
|
1.46
x
|
1
x
|
1.26
x
|
1.06
x
|
0.95
x
|
0.84
x
|
EV / EBITDA
|
6.48
x
|
8.23
x
|
6.01
x
|
4.57
x
|
7.59
x
|
6.05
x
|
4.95
x
|
4.24
x
|
EV / FCF
|
-19.7
x
|
16.3
x
|
15.9
x
|
33.8
x
|
-381
x
|
19.4
x
|
15.8
x
|
13.3
x
|
FCF Yield
|
-5.07%
|
6.12%
|
6.27%
|
2.96%
|
-0.26%
|
5.16%
|
6.32%
|
7.52%
|
Price to Book
|
1.89
x
|
2.24
x
|
2.28
x
|
1.26
x
|
1.42
x
|
1.37
x
|
1.27
x
|
1.16
x
|
Nbr of stocks (in thousands)
|
75,547
|
75,547
|
75,547
|
75,547
|
75,547
|
75,547
|
-
|
-
|
Reference price
3 |
125,000
|
178,000
|
197,500
|
130,500
|
153,200
|
151,100
|
151,100
|
151,100
|
Announcement Date
|
29/01/20
|
27/01/21
|
26/01/22
|
25/01/23
|
31/01/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,041
|
8,209
|
9,675
|
9,425
|
8,909
|
10,090
|
10,890
|
11,677
|
EBITDA
1 |
1,604
|
1,650
|
2,353
|
2,062
|
1,476
|
1,763
|
2,078
|
2,310
|
EBIT
1 |
734
|
829.1
|
1,487
|
1,183
|
639.4
|
888
|
1,155
|
1,347
|
Operating Margin
|
9.13%
|
10.1%
|
15.37%
|
12.55%
|
7.18%
|
8.8%
|
10.61%
|
11.53%
|
Earnings before Tax (EBT)
1 |
690.6
|
782.9
|
1,491
|
1,187
|
543.2
|
893.6
|
1,140
|
1,358
|
Net income
1 |
514.3
|
604
|
892.4
|
980.6
|
423
|
684.3
|
864.4
|
1,036
|
Net margin
|
6.4%
|
7.36%
|
9.22%
|
10.4%
|
4.75%
|
6.78%
|
7.94%
|
8.87%
|
EPS
2 |
6,806
|
7,993
|
11,811
|
12,977
|
5,647
|
8,997
|
11,427
|
13,759
|
Free Cash Flow
3 |
-526,701
|
831,409
|
887,007
|
278,828
|
-29,418
|
549,885
|
650,331
|
736,870
|
FCF margin
|
-6,550.35%
|
10,128.34%
|
9,168%
|
2,958.51%
|
-330.18%
|
5,450.06%
|
5,971.99%
|
6,310.45%
|
FCF Conversion (EBITDA)
|
-
|
50,381.73%
|
37,692.04%
|
13,524.6%
|
-
|
31,196.12%
|
31,293.24%
|
31,894.83%
|
FCF Conversion (Net income)
|
-
|
137,659.14%
|
99,390.67%
|
28,434.42%
|
-
|
80,357.08%
|
75,231.57%
|
71,103.84%
|
Dividend per Share
2 |
1,100
|
1,400
|
2,100
|
2,100
|
1,150
|
1,755
|
1,868
|
1,947
|
Announcement Date
|
29/01/20
|
27/01/21
|
26/01/22
|
25/01/23
|
31/01/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2020 S2
|
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 |
-
|
2,689
|
2,430
|
2,617
|
2,456
|
2,384
|
1,968
|
2,022
|
2,221
|
2,361
|
2,306
|
2,624
|
2,382
|
2,582
|
2,499
|
2,798
|
EBITDA
1 |
-
|
676.3
|
582.6
|
630.5
|
581.4
|
532.1
|
317.6
|
361.9
|
417.2
|
392.5
|
298.2
|
383.2
|
406.6
|
480.2
|
460.9
|
526.5
|
EBIT
1 |
829.1
|
457.8
|
316.2
|
410.5
|
360.1
|
311
|
101.2
|
140.1
|
205
|
184
|
110.4
|
180.3
|
206.1
|
265.7
|
232.7
|
253.7
|
Operating Margin
|
-
|
17.03%
|
13.01%
|
15.69%
|
14.66%
|
13.05%
|
5.14%
|
6.93%
|
9.23%
|
7.79%
|
4.79%
|
6.87%
|
8.65%
|
10.29%
|
9.31%
|
9.07%
|
Earnings before Tax (EBT)
1 |
-
|
476
|
324.2
|
427
|
385.2
|
380
|
-5.4
|
143
|
145.7
|
191.8
|
62.7
|
219.5
|
199
|
268.4
|
208.8
|
301
|
Net income
1 |
-
|
349.5
|
85.49
|
315.4
|
281.3
|
271.7
|
112.2
|
111.4
|
112.6
|
155.5
|
43.43
|
183.1
|
148.9
|
200.9
|
160.3
|
217.8
|
Net margin
|
-
|
13%
|
3.52%
|
12.05%
|
11.45%
|
11.4%
|
5.7%
|
5.51%
|
5.07%
|
6.59%
|
1.88%
|
6.98%
|
6.25%
|
7.78%
|
6.41%
|
7.78%
|
EPS
2 |
-
|
4,626
|
1,131
|
4,175
|
3,723
|
3,596
|
1,484
|
1,474
|
1,490
|
2,058
|
625.0
|
1,652
|
1,816
|
2,604
|
2,278
|
2,507
|
Dividend per Share
2 |
-
|
-
|
2,100
|
-
|
-
|
-
|
2,100
|
-
|
-
|
-
|
1,150
|
-
|
-
|
-
|
2,131
|
-
|
Announcement Date
|
27/01/21
|
27/10/21
|
26/01/22
|
27/04/22
|
27/07/22
|
26/10/22
|
25/01/23
|
26/04/23
|
26/07/23
|
26/10/23
|
31/01/24
|
29/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,159
|
373
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
509
|
238
|
138
|
533
|
898
|
1,398
|
Leverage (Debt/EBITDA)
|
0.7226
x
|
0.2259
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
-526,701
|
831,409
|
887,007
|
278,828
|
-29,418
|
549,885
|
650,331
|
736,870
|
ROE (net income / shareholders' equity)
|
10.2%
|
11%
|
16.9%
|
13.6%
|
5.6%
|
8.43%
|
9.82%
|
10.8%
|
ROA (Net income/ Total Assets)
|
5.94%
|
6.97%
|
11%
|
9.37%
|
3.8%
|
5.99%
|
6.78%
|
7.67%
|
Assets
1 |
8,660
|
8,665
|
8,104
|
10,470
|
11,122
|
11,433
|
12,753
|
13,519
|
Book Value Per Share
3 |
66,094
|
79,406
|
86,584
|
103,702
|
107,956
|
109,948
|
118,790
|
130,127
|
Cash Flow per Share
3 |
14,049
|
21,846
|
23,816
|
21,671
|
16,237
|
21,247
|
23,332
|
25,927
|
Capex
1 |
1,548
|
757
|
844
|
1,297
|
1,210
|
1,094
|
1,107
|
1,159
|
Capex / Sales
|
19.25%
|
9.22%
|
8.73%
|
13.76%
|
13.58%
|
10.84%
|
10.17%
|
9.92%
|
Announcement Date
|
29/01/20
|
27/01/21
|
26/01/22
|
25/01/23
|
31/01/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
151,100
KRW Average target price
189,643
KRW Spread / Average Target +25.51% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.37% | 8.25B | | +14.76% | 109B | | -1.61% | 29.49B | | +15.90% | 23.1B | | -12.51% | 18.52B | | -6.80% | 17.38B | | +15.53% | 16.24B | | -4.17% | 12.29B | | -1.31% | 10.63B | | -4.52% | 9.52B |
Other Electronic Equipment & Parts
|