End-of-day quote
Korea S.E.
23:00:00 13/05/2024 BST
|
5-day change
|
1st Jan Change
|
34,550
KRW
|
+1.32%
|
|
+2.07%
|
+20.38%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
410,093
|
558,620
|
751,837
|
615,139
|
754,466
|
908,250
|
-
|
-
|
Enterprise Value (EV)
2 |
701.1
|
766.4
|
968.4
|
1,089
|
754.5
|
1,436
|
1,296
|
1,170
|
P/E ratio
|
158
x
|
21.6
x
|
12.5
x
|
10.2
x
|
-
|
12.9
x
|
11.2
x
|
9.34
x
|
Yield
|
-
|
-
|
0.52%
|
0.64%
|
-
|
0.43%
|
0.58%
|
0.58%
|
Capitalization / Revenue
|
1.56
x
|
1.06
x
|
1.2
x
|
0.79
x
|
0.94
x
|
0.96
x
|
0.86
x
|
0.74
x
|
EV / Revenue
|
2.67
x
|
1.46
x
|
1.55
x
|
1.39
x
|
0.94
x
|
1.52
x
|
1.22
x
|
0.95
x
|
EV / EBITDA
|
16.9
x
|
8.1
x
|
7.05
x
|
6.29
x
|
-
|
6.46
x
|
5.74
x
|
4.69
x
|
EV / FCF
|
-46.8
x
|
12.3
x
|
19.8
x
|
-105
x
|
-
|
10.9
x
|
11.6
x
|
8.55
x
|
FCF Yield
|
-2.14%
|
8.15%
|
5.05%
|
-0.96%
|
-
|
9.18%
|
8.62%
|
11.7%
|
Price to Book
|
1.93
x
|
2.34
x
|
2.44
x
|
1.61
x
|
-
|
1.92
x
|
1.63
x
|
1.36
x
|
Nbr of stocks (in thousands)
|
26,288
|
26,288
|
26,288
|
26,288
|
26,288
|
26,288
|
-
|
-
|
Reference price
3 |
15,600
|
21,250
|
28,600
|
23,400
|
28,700
|
34,550
|
34,550
|
34,550
|
Announcement Date
|
06/03/20
|
12/03/21
|
04/03/22
|
07/03/23
|
06/03/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
263.1
|
525.6
|
624.1
|
783.2
|
806.2
|
942.4
|
1,058
|
1,228
|
EBITDA
1 |
41.5
|
94.64
|
137.3
|
173.1
|
-
|
222.2
|
225.8
|
249.6
|
EBIT
1 |
27.3
|
41.22
|
86.75
|
122.8
|
83.56
|
134.6
|
151.4
|
179
|
Operating Margin
|
10.38%
|
7.84%
|
13.9%
|
15.68%
|
10.36%
|
14.28%
|
14.31%
|
14.57%
|
Earnings before Tax (EBT)
1 |
0.095
|
22.12
|
84.38
|
109.8
|
59.7
|
129.2
|
140.8
|
167.4
|
Net income
1 |
2.742
|
25.82
|
60.2
|
66.48
|
33.83
|
70.5
|
81.1
|
97.25
|
Net margin
|
1.04%
|
4.91%
|
9.65%
|
8.49%
|
4.2%
|
7.48%
|
7.67%
|
7.92%
|
EPS
2 |
99.00
|
982.0
|
2,290
|
2,297
|
-
|
2,684
|
3,084
|
3,700
|
Free Cash Flow
3 |
-14,989
|
62,484
|
48,895
|
-10,415
|
-
|
131,800
|
111,700
|
136,900
|
FCF margin
|
-5,697.91%
|
11,887.28%
|
7,834.21%
|
-1,329.89%
|
-
|
13,985.57%
|
10,558.65%
|
11,148.21%
|
FCF Conversion (EBITDA)
|
-
|
66,024.05%
|
35,610.33%
|
-
|
-
|
59,315.93%
|
49,457.6%
|
54,847.76%
|
FCF Conversion (Net income)
|
-
|
242,034.73%
|
81,215.23%
|
-
|
-
|
186,950.35%
|
137,731.2%
|
140,771.21%
|
Dividend per Share
2 |
-
|
-
|
150.0
|
150.0
|
-
|
150.0
|
200.0
|
200.0
|
Announcement Date
|
06/03/20
|
12/03/21
|
04/03/22
|
07/03/23
|
06/03/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
158.7
|
162.6
|
181.7
|
192.2
|
203.9
|
205.3
|
221.9
|
202.7
|
179.1
|
202.5
|
216.4
|
225
|
236.9
|
264.2
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
26.69
|
15.68
|
34.05
|
35.92
|
37.07
|
15.75
|
33.22
|
27.96
|
13.26
|
9.11
|
32.5
|
34.3
|
37.3
|
30.4
|
Operating Margin
|
16.82%
|
9.64%
|
18.73%
|
18.69%
|
18.18%
|
7.67%
|
14.97%
|
13.8%
|
7.4%
|
4.5%
|
15.02%
|
15.24%
|
15.75%
|
11.51%
|
Earnings before Tax (EBT)
|
21.91
|
-
|
31.62
|
-
|
-
|
-
|
28.49
|
26.81
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
15.69
|
13.34
|
18.4
|
-
|
20.73
|
3.379
|
17.13
|
15.64
|
0.2786
|
0.783
|
16.35
|
18.5
|
19.5
|
16.2
|
Net margin
|
9.89%
|
8.2%
|
10.12%
|
-
|
10.16%
|
1.65%
|
7.72%
|
7.72%
|
0.16%
|
0.39%
|
7.56%
|
8.22%
|
8.23%
|
6.13%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
15/11/21
|
04/03/22
|
03/05/22
|
08/08/22
|
14/11/22
|
07/03/23
|
12/05/23
|
14/08/23
|
14/11/23
|
06/03/24
|
10/05/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
291
|
208
|
217
|
473
|
-
|
528
|
387
|
262
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
7.011
x
|
2.195
x
|
1.577
x
|
2.735
x
|
-
|
2.375
x
|
1.715
x
|
1.049
x
|
Free Cash Flow
2 |
-14,989
|
62,484
|
48,895
|
-10,415
|
-
|
131,800
|
111,700
|
136,900
|
ROE (net income / shareholders' equity)
|
1.23%
|
11.4%
|
22.1%
|
19.2%
|
-
|
16%
|
15.8%
|
15.9%
|
ROA (Net income/ Total Assets)
|
0.52%
|
3.73%
|
7.68%
|
5.71%
|
-
|
7.3%
|
7%
|
7.95%
|
Assets
1 |
526.3
|
692.1
|
783.5
|
1,164
|
-
|
965.8
|
1,159
|
1,223
|
Book Value Per Share
3 |
8,103
|
9,070
|
11,698
|
14,499
|
-
|
18,037
|
21,255
|
25,394
|
Cash Flow per Share
|
1,320
|
3,766
|
4,029
|
3,055
|
-
|
-
|
-
|
-
|
Capex
1 |
49.7
|
36.5
|
57
|
90.7
|
-
|
35
|
51.5
|
50
|
Capex / Sales
|
18.89%
|
6.95%
|
9.14%
|
11.58%
|
-
|
3.71%
|
4.87%
|
4.07%
|
Announcement Date
|
06/03/20
|
12/03/21
|
04/03/22
|
07/03/23
|
06/03/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
34,550
KRW Average target price
39,333
KRW Spread / Average Target +13.84% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.38% | 666M | | +91.09% | 2,248B | | +41.48% | 661B | | +28.66% | 640B | | +34.56% | 211B | | +14.71% | 174B | | +49.77% | 138B | | -37.77% | 132B | | +51.27% | 121B | | +8.66% | 105B |
Other Semiconductors
|