End-of-day quote
Korea S.E.
23:00:00 27/06/2024 BST
|
5-day change
|
1st Jan Change
|
21,000
KRW
|
+0.72%
|
|
-3.45%
|
-23.08%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,122,625
|
860,390
|
1,333,254
|
1,025,580
|
-
|
-
|
Enterprise Value (EV)
2 |
1,327
|
1,113
|
1,429
|
1,071
|
966.3
|
780.2
|
P/E ratio
|
82.5
x
|
18.3
x
|
11.1
x
|
10.1
x
|
6.25
x
|
5.62
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.97
x
|
0.51
x
|
0.68
x
|
0.54
x
|
0.43
x
|
0.44
x
|
EV / Revenue
|
1.15
x
|
0.66
x
|
0.73
x
|
0.56
x
|
0.41
x
|
0.34
x
|
EV / EBITDA
|
27.4
x
|
10.3
x
|
7.4
x
|
5.23
x
|
3.67
x
|
2.93
x
|
EV / FCF
|
-5.61
x
|
-
|
6.71
x
|
13.1
x
|
7
x
|
4.48
x
|
FCF Yield
|
-17.8%
|
-
|
14.9%
|
7.65%
|
14.3%
|
22.3%
|
Price to Book
|
4.19
x
|
2.92
x
|
3.33
x
|
2.05
x
|
1.49
x
|
1.24
x
|
Nbr of stocks (in thousands)
|
50,006
|
49,448
|
48,837
|
48,837
|
-
|
-
|
Reference price
3 |
22,450
|
17,400
|
27,300
|
21,000
|
21,000
|
21,000
|
Announcement Date
|
11/02/22
|
13/02/23
|
07/02/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
913.6
|
1,076
|
1,153
|
1,695
|
1,951
|
1,907
|
2,371
|
2,308
|
EBITDA
1 |
-
|
-
|
48.42
|
108.1
|
193.1
|
204.7
|
263.6
|
266.3
|
EBIT
1 |
-
|
55.86
|
26.52
|
75.6
|
154.5
|
145.8
|
213.5
|
227.4
|
Operating Margin
|
-
|
5.19%
|
2.3%
|
4.46%
|
7.92%
|
7.65%
|
9%
|
9.85%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
25.72
|
50.04
|
145.4
|
131.4
|
204
|
227.2
|
Net income
1 |
-
|
-
|
14.3
|
47.23
|
121.8
|
103.5
|
167.2
|
186.8
|
Net margin
|
-
|
-
|
1.24%
|
2.79%
|
6.24%
|
5.43%
|
7.05%
|
8.09%
|
EPS
2 |
1,126
|
-
|
272.0
|
952.0
|
2,463
|
2,078
|
3,358
|
3,735
|
Free Cash Flow
3 |
-
|
-
|
-236,629
|
-
|
212,988
|
82,000
|
138,060
|
174,000
|
FCF margin
|
-
|
-
|
-20,518.42%
|
-
|
10,916.43%
|
4,300.85%
|
5,822.23%
|
7,538.75%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
110,316.49%
|
40,058.62%
|
52,368.19%
|
65,331.67%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
174,862.23%
|
79,201.55%
|
82,550.61%
|
93,172.69%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
04/06/20
|
02/03/21
|
11/02/22
|
13/02/23
|
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
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
333.7
|
368.7
|
441.4
|
467.4
|
417
|
579.6
|
523.5
|
529.1
|
318.9
|
384.8
|
379.2
|
548.8
|
556
|
385.5
|
449.8
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
5.602
|
15.03
|
20.04
|
23.96
|
16.57
|
50.21
|
44.16
|
45.27
|
14.87
|
20.29
|
22.65
|
46.95
|
52.35
|
21.1
|
29.5
|
Operating Margin
|
1.68%
|
4.08%
|
4.54%
|
5.13%
|
3.97%
|
8.66%
|
8.44%
|
8.56%
|
4.66%
|
5.27%
|
5.97%
|
8.56%
|
9.41%
|
5.47%
|
6.56%
|
Earnings before Tax (EBT)
1 |
-
|
13.5
|
-
|
-
|
-
|
-
|
-
|
-
|
8.08
|
18.54
|
41.8
|
52.6
|
66.8
|
-
|
-
|
Net income
1 |
-
|
10.44
|
-
|
-
|
-
|
-
|
34.04
|
35.21
|
5.005
|
11.97
|
32.8
|
42.55
|
45.9
|
-
|
-
|
Net margin
|
-
|
2.83%
|
-
|
-
|
-
|
-
|
6.5%
|
6.66%
|
1.57%
|
3.11%
|
8.65%
|
7.75%
|
8.25%
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/02/22
|
01/05/22
|
10/08/22
|
07/11/22
|
13/02/23
|
02/05/23
|
08/08/23
|
06/11/23
|
07/02/24
|
10/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
82.8
|
205
|
252
|
95.8
|
45.8
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
59.3
|
245
|
Leverage (Debt/EBITDA)
|
-
|
-
|
4.227
x
|
2.336
x
|
0.4961
x
|
0.2235
x
|
-
|
-
|
Free Cash Flow
2 |
-
|
-
|
-236,629
|
-
|
212,988
|
82,000
|
138,060
|
174,000
|
ROE (net income / shareholders' equity)
|
-
|
43.3%
|
7.41%
|
18.6%
|
35.2%
|
22.8%
|
26.8%
|
25.7%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
2.29%
|
5.42%
|
12.2%
|
11%
|
14.1%
|
14%
|
Assets
1 |
-
|
-
|
624.2
|
871
|
998.3
|
941.2
|
1,183
|
1,339
|
Book Value Per Share
3 |
-
|
-
|
5,360
|
5,958
|
8,195
|
10,246
|
14,138
|
16,964
|
Cash Flow per Share
3 |
-
|
-
|
-3,657
|
825.0
|
6,894
|
2,924
|
3,818
|
4,391
|
Capex
1 |
-
|
-
|
57.8
|
45.2
|
124
|
48.6
|
45.4
|
34.4
|
Capex / Sales
|
-
|
-
|
5.01%
|
2.67%
|
6.35%
|
2.55%
|
1.91%
|
1.49%
|
Announcement Date
|
04/06/20
|
02/03/21
|
11/02/22
|
13/02/23
|
07/02/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
21,000
KRW Average target price
39,875
KRW Spread / Average Target +89.88% Consensus |
1st Jan change
|
Capi.
|
---|
| -23.08% | 744M | | +104.78% | 91.31B | | +35.92% | 80.93B | | +14.11% | 38.83B | | +10.99% | 38.8B | | -14.61% | 13.12B | | +38.26% | 12.41B | | +6.56% | 11.25B | | -2.44% | 11.1B | | +66.46% | 11.05B |
Electronic Component
|