End-of-day quote
Korea S.E.
23:00:00 28/04/2024 BST
|
5-day change
|
1st Jan Change
|
46,850
KRW
|
+0.21%
|
|
+12.22%
|
+16.69%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
20,712,609
|
17,114,857
|
19,653,967
|
18,524,370
|
20,587,038
|
23,864,774
|
-
|
-
|
Enterprise Value (EV)
1 |
20,712,609
|
17,114,857
|
19,653,967
|
18,524,370
|
20,587,038
|
23,864,774
|
23,864,774
|
23,864,774
|
P/E ratio
|
6.19
x
|
4.82
x
|
5.04
x
|
4.16
x
|
4.99
x
|
5.08
x
|
4.74
x
|
4.43
x
|
Yield
|
4.27%
|
4.68%
|
3.8%
|
-
|
5.23%
|
4.71%
|
5.02%
|
5.4%
|
Capitalization / Revenue
|
1.86
x
|
1.48
x
|
1.55
x
|
1.4
x
|
1.44
x
|
1.59
x
|
1.56
x
|
1.51
x
|
EV / Revenue
|
1.86
x
|
1.48
x
|
1.55
x
|
1.4
x
|
1.44
x
|
1.59
x
|
1.56
x
|
1.51
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.55
x
|
0.36
x
|
0.42
x
|
0.38
x
|
0.41
x
|
0.44
x
|
0.41
x
|
0.38
x
|
Nbr of stocks (in thousands)
|
477,800
|
534,005
|
534,075
|
526,261
|
512,753
|
509,387
|
-
|
-
|
Reference price
2 |
43,350
|
32,050
|
36,800
|
35,200
|
40,150
|
46,850
|
46,850
|
46,850
|
Announcement Date
|
05/02/20
|
05/02/21
|
09/02/22
|
08/02/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
11,134
|
11,533
|
12,692
|
13,207
|
14,247
|
15,048
|
15,296
|
15,787
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
6,000
|
6,320
|
6,948
|
5,888
|
8,352
|
8,520
|
8,740
|
9,078
|
Operating Margin
|
53.88%
|
54.8%
|
54.75%
|
44.58%
|
58.62%
|
56.62%
|
57.14%
|
57.5%
|
Earnings before Tax (EBT)
1 |
4,912
|
4,754
|
5,584
|
6,349
|
5,965
|
6,433
|
6,829
|
7,018
|
Net income
1 |
3,404
|
3,415
|
4,019
|
4,642
|
4,368
|
4,630
|
4,946
|
5,152
|
Net margin
|
30.57%
|
29.61%
|
31.67%
|
35.15%
|
30.66%
|
30.77%
|
32.34%
|
32.63%
|
EPS
2 |
7,000
|
6,654
|
7,308
|
8,454
|
8,048
|
9,215
|
9,892
|
10,570
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1,850
|
1,500
|
1,400
|
-
|
2,100
|
2,205
|
2,350
|
2,528
|
Announcement Date
|
05/02/20
|
05/02/21
|
09/02/22
|
08/02/23
|
08/02/24
|
-
|
-
|
-
|
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 |
3,106
|
3,214
|
3,474
|
3,499
|
3,784
|
2,892
|
3,573
|
3,728
|
3,677
|
3,270
|
3,693
|
3,788
|
3,787
|
3,577
|
3,788
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,751
|
1,403
|
2,150
|
2,107
|
2,375
|
550
|
2,217
|
2,284
|
2,172
|
1,671
|
2,322
|
2,257
|
2,219
|
1,667
|
-
|
Operating Margin
|
56.36%
|
43.66%
|
61.88%
|
60.22%
|
62.78%
|
19.02%
|
62.05%
|
61.29%
|
59.07%
|
51.11%
|
62.86%
|
59.58%
|
58.6%
|
46.6%
|
-
|
Earnings before Tax (EBT)
1 |
1,544
|
664.9
|
1,931
|
1,813
|
2,166
|
439.9
|
1,857
|
1,728
|
1,590
|
789.4
|
1,791
|
1,780
|
1,790
|
959.7
|
1,871
|
Net income
1 |
1,116
|
459.8
|
1,400
|
1,320
|
1,595
|
326.9
|
1,388
|
1,238
|
1,192
|
549.7
|
1,322
|
1,284
|
1,277
|
560.8
|
1,388
|
Net margin
|
35.92%
|
14.3%
|
40.31%
|
37.73%
|
42.14%
|
11.3%
|
38.84%
|
33.22%
|
32.42%
|
16.81%
|
33.93%
|
33.9%
|
33.72%
|
15.68%
|
36.64%
|
EPS
2 |
2,020
|
808.0
|
2,552
|
2,423
|
2,921
|
558.0
|
2,552
|
2,295
|
2,210
|
991.0
|
2,121
|
2,541
|
2,478
|
1,265
|
2,799
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
525.0
|
525.0
|
525.0
|
525.0
|
556.3
|
556.3
|
556.3
|
700.0
|
592.2
|
Announcement Date
|
26/10/21
|
09/02/22
|
22/04/22
|
22/07/22
|
25/10/22
|
08/02/23
|
27/04/23
|
27/07/23
|
27/10/23
|
08/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
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)
|
9.09%
|
8.4%
|
9.17%
|
9.7%
|
8.61%
|
8.7%
|
8.77%
|
8.8%
|
ROA (Net income/ Total Assets)
|
0.73%
|
0.6%
|
0.66%
|
0.7%
|
0.66%
|
0.69%
|
0.68%
|
0.69%
|
Assets
1 |
466,732
|
569,100
|
608,978
|
662,050
|
661,823
|
667,355
|
728,724
|
745,064
|
Book Value Per Share
2 |
78,201
|
88,079
|
88,552
|
92,043
|
96,964
|
107,314
|
115,619
|
123,959
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
05/02/20
|
05/02/21
|
09/02/22
|
08/02/23
|
08/02/24
|
-
|
-
|
-
|
Last Close Price
46,850
KRW Average target price
53,916
KRW Spread / Average Target +15.08% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.69% | 17.3B | | +13.67% | 556B | | +12.03% | 298B | | +9.95% | 247B | | +21.96% | 210B | | +21.81% | 170B | | +9.03% | 162B | | +5.13% | 153B | | +0.04% | 139B | | -10.52% | 138B |
Other Banks
|