End-of-day quote
Korea S.E.
23:00:00 28/04/2024 BST
|
5-day change
|
1st Jan Change
|
112,700
KRW
|
+5.62%
|
|
+8.57%
|
-19.67%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,184,305
|
15,814,725
|
20,029,130
|
13,438,546
|
11,930,459
|
10,513,282
|
-
|
-
|
Enterprise Value (EV)
2 |
19,743
|
26,150
|
32,517
|
24,956
|
11,930
|
41,663
|
35,906
|
35,756
|
P/E ratio
|
-346
x
|
-7.38
x
|
64.6
x
|
8.32
x
|
50
x
|
10.8
x
|
6.17
x
|
3.61
x
|
Yield
|
0.93%
|
-
|
1.05%
|
3.79%
|
-
|
1.49%
|
2.18%
|
0.78%
|
Capitalization / Revenue
|
0.26
x
|
0.46
x
|
0.43
x
|
0.17
x
|
0.15
x
|
0.14
x
|
0.13
x
|
0.12
x
|
EV / Revenue
|
0.4
x
|
0.77
x
|
0.69
x
|
0.32
x
|
0.15
x
|
0.55
x
|
0.45
x
|
0.42
x
|
EV / EBITDA
|
8
x
|
-20.9
x
|
9.92
x
|
4.37
x
|
3.03
x
|
7.9
x
|
5.01
x
|
4.54
x
|
EV / FCF
|
-26.3
x
|
-28.7
x
|
-8.86
x
|
-3.75
x
|
-
|
-8.12
x
|
-162
x
|
22.7
x
|
FCF Yield
|
-3.8%
|
-3.49%
|
-11.3%
|
-26.7%
|
-
|
-12.3%
|
-0.62%
|
4.41%
|
Price to Book
|
0.75
x
|
1.09
x
|
1.15
x
|
0.67
x
|
-
|
0.48
x
|
0.45
x
|
0.4
x
|
Nbr of stocks (in thousands)
|
92,153
|
87,316
|
87,316
|
87,750
|
85,470
|
93,658
|
-
|
-
|
Reference price
3 |
143,496
|
181,761
|
230,668
|
154,000
|
140,300
|
112,700
|
112,700
|
112,700
|
Announcement Date
|
01/02/20
|
29/01/21
|
28/01/22
|
06/02/23
|
05/02/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
49,876
|
34,165
|
46,843
|
78,057
|
77,288
|
75,474
|
79,698
|
84,875
|
EBITDA
1 |
2,469
|
-1,252
|
3,279
|
5,710
|
3,934
|
5,271
|
7,168
|
7,875
|
EBIT
1 |
1,269
|
-2,569
|
1,766
|
3,999
|
1,904
|
2,554
|
4,091
|
5,590
|
Operating Margin
|
2.54%
|
-7.52%
|
3.77%
|
5.12%
|
2.46%
|
3.38%
|
5.13%
|
6.59%
|
Earnings before Tax (EBT)
1 |
376.5
|
-2,870
|
842.4
|
2,942
|
923.6
|
1,609
|
3,237
|
5,584
|
Net income
1 |
-35.74
|
-2,188
|
312.9
|
1,664
|
248.6
|
980.4
|
1,864
|
2,987
|
Net margin
|
-0.07%
|
-6.4%
|
0.67%
|
2.13%
|
0.32%
|
1.3%
|
2.34%
|
3.52%
|
EPS
2 |
-415.2
|
-24,613
|
3,569
|
18,511
|
2,807
|
10,451
|
18,254
|
31,233
|
Free Cash Flow
3 |
-750,767
|
-912,294
|
-3,670,718
|
-6,661,039
|
-
|
-5,129,691
|
-221,545
|
1,578,333
|
FCF margin
|
-1,505.25%
|
-2,670.3%
|
-7,836.23%
|
-8,533.56%
|
-
|
-6,796.65%
|
-277.98%
|
1,859.61%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20,041.86%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
52,836.56%
|
Dividend per Share
2 |
1,339
|
-
|
2,426
|
5,840
|
-
|
1,676
|
2,461
|
875.0
|
Announcement Date
|
01/02/20
|
29/01/21
|
28/01/22
|
06/02/23
|
05/02/24
|
-
|
-
|
-
|
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 |
12,301
|
13,721
|
16,262
|
19,905
|
22,753
|
19,137
|
19,143
|
18,727
|
19,889
|
19,529
|
18,855
|
18,831
|
19,311
|
19,187
|
19,823
|
EBITDA
1 |
941.4
|
295.5
|
2,069
|
2,723
|
1,167
|
942.3
|
845.7
|
398.8
|
2,085
|
834.6
|
1,216
|
1,206
|
1,411
|
1,533
|
1,760
|
EBIT
1 |
618.5
|
-47.3
|
1,649
|
2,329
|
704
|
-683.3
|
375
|
-106.8
|
1,563
|
72.62
|
624.7
|
548.7
|
714.6
|
792.2
|
848.4
|
Operating Margin
|
5.03%
|
-0.34%
|
10.14%
|
11.7%
|
3.09%
|
-3.57%
|
1.96%
|
-0.57%
|
7.86%
|
0.37%
|
3.31%
|
2.91%
|
3.7%
|
4.13%
|
4.28%
|
Earnings before Tax (EBT)
1 |
703.6
|
-94.69
|
1,376
|
2,010
|
303.5
|
-747.9
|
156.3
|
-257.9
|
1,086
|
-61.12
|
18.17
|
346.5
|
538.6
|
592.8
|
936.9
|
Net income
1 |
425.5
|
76.78
|
793.7
|
1,276
|
74.83
|
-480.7
|
-131.1
|
-222.1
|
691.3
|
-89.44
|
-72.6
|
221.6
|
320.1
|
429.5
|
609
|
Net margin
|
3.46%
|
0.56%
|
4.88%
|
6.41%
|
0.33%
|
-2.51%
|
-0.69%
|
-1.19%
|
3.48%
|
-0.46%
|
-0.39%
|
1.18%
|
1.66%
|
2.24%
|
3.07%
|
EPS
2 |
4,869
|
983.6
|
9,132
|
14,576
|
852.1
|
-6,856
|
-1,534
|
-2,539
|
7,584
|
-970.0
|
2,982
|
2,766
|
5,897
|
6,286
|
6,769
|
Dividend per Share
2 |
-
|
2,426
|
-
|
-
|
-
|
5,840
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,500
|
-
|
Announcement Date
|
29/10/21
|
28/01/22
|
29/04/22
|
29/07/22
|
03/11/22
|
06/02/23
|
04/05/23
|
28/07/23
|
03/11/23
|
05/02/24
|
28/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
6,559
|
10,335
|
12,488
|
11,517
|
-
|
31,150
|
25,393
|
25,243
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.657
x
|
-8.252
x
|
3.809
x
|
2.017
x
|
-
|
5.91
x
|
3.543
x
|
3.205
x
|
Free Cash Flow
2 |
-750,767
|
-912,294
|
-3,670,718
|
-6,661,039
|
-
|
-5,129,691
|
-221,545
|
1,578,333
|
ROE (net income / shareholders' equity)
|
-0.2%
|
-12.8%
|
2.87%
|
8.49%
|
-
|
4.45%
|
7.56%
|
9.78%
|
ROA (Net income/ Total Assets)
|
-0.1%
|
-5.54%
|
0.69%
|
2.69%
|
-
|
1.77%
|
3.39%
|
5.4%
|
Assets
1 |
37,621
|
39,474
|
45,223
|
61,916
|
-
|
55,436
|
55,012
|
55,319
|
Book Value Per Share
3 |
192,157
|
167,179
|
200,452
|
229,931
|
-
|
234,846
|
251,317
|
279,836
|
Cash Flow per Share
3 |
20,085
|
32,779
|
-5,668
|
4,796
|
59,646
|
37,800
|
54,771
|
70,227
|
Capex
1 |
2,754
|
3,902
|
3,266
|
7,068
|
-
|
8,595
|
5,973
|
6,747
|
Capex / Sales
|
5.52%
|
11.42%
|
6.97%
|
9.05%
|
-
|
11.39%
|
7.5%
|
7.95%
|
Announcement Date
|
01/02/20
|
29/01/21
|
28/01/22
|
06/02/23
|
05/02/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
112,700
KRW Average target price
160,154
KRW Spread / Average Target +42.11% Consensus |
1st Jan change
|
Capi.
|
---|
| -19.67% | 7.23B | | +13.35% | 221B | | +12.26% | 107B | | +14.18% | 103B | | +34.30% | 71.49B | | +12.97% | 64.2B | | +27.98% | 54.22B | | +28.14% | 37.8B | | +36.12% | 28.33B | | -10.04% | 20.79B |
Other Oil & Gas Refining and Marketing
|