End-of-day quote
Korea S.E.
06:00:00 2024-06-06 pm EDT
|
5-day change
|
1st Jan Change
|
129,800
KRW
|
-0.61%
|
|
-2.99%
|
+30.45%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,978,987
|
3,361,880
|
2,751,988
|
2,322,178
|
2,750,675
|
3,498,062
|
-
|
-
|
Enterprise Value (EV)
1 |
1,978,987
|
3,361,880
|
2,751,988
|
2,322,178
|
2,750,675
|
3,498,062
|
3,498,062
|
3,498,062
|
P/E ratio
|
6.52
x
|
4.63
x
|
3.75
x
|
5.1
x
|
6.68
x
|
4.61
x
|
4.4
x
|
4.15
x
|
Yield
|
2.52%
|
2.37%
|
4.67%
|
-
|
3.02%
|
3.52%
|
3.83%
|
4.24%
|
Capitalization / Revenue
|
2.29
x
|
2.29
x
|
1.5
x
|
1.83
x
|
2.37
x
|
2.04
x
|
2.07
x
|
1.92
x
|
EV / Revenue
|
2.29
x
|
2.29
x
|
1.5
x
|
1.83
x
|
2.37
x
|
2.04
x
|
2.07
x
|
1.92
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.79
x
|
0.96
x
|
0.65
x
|
-
|
0.51
x
|
0.63
x
|
0.56
x
|
0.5
x
|
Nbr of stocks (in thousands)
|
24,893
|
26,576
|
25,720
|
27,645
|
27,645
|
26,950
|
-
|
-
|
Reference price
2 |
79,500
|
126,500
|
107,000
|
84,000
|
99,500
|
129,800
|
129,800
|
129,800
|
Announcement Date
|
2/11/20
|
2/9/21
|
2/11/22
|
2/10/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
865.1
|
1,469
|
1,835
|
1,269
|
1,160
|
1,711
|
1,691
|
1,821
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
473.7
|
954.9
|
1,209
|
656.4
|
564.7
|
1,025
|
1,036
|
1,084
|
Operating Margin
|
54.76%
|
65%
|
65.87%
|
51.74%
|
48.69%
|
59.89%
|
61.25%
|
59.55%
|
Earnings before Tax (EBT)
1 |
492.2
|
970.2
|
1,234
|
680.2
|
585.1
|
1,032
|
1,048
|
1,092
|
Net income
1 |
362.8
|
693.9
|
903.7
|
508.2
|
440.7
|
757.4
|
773.3
|
804.2
|
Net margin
|
41.94%
|
47.23%
|
49.24%
|
40.05%
|
38.01%
|
44.28%
|
45.72%
|
44.17%
|
EPS
2 |
12,193
|
27,314
|
28,546
|
16,478
|
14,889
|
28,169
|
29,479
|
31,299
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2,000
|
3,000
|
5,000
|
-
|
3,000
|
4,569
|
4,973
|
5,500
|
Announcement Date
|
2/11/20
|
2/9/21
|
2/11/22
|
2/10/23
|
2/14/24
|
-
|
-
|
-
|
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 |
421.2
|
355.3
|
289
|
328.9
|
295.5
|
540.3
|
334
|
342.6
|
-132.6
|
504.7
|
414.6
|
409.2
|
386.4
|
414
|
456
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
248.1
|
213.2
|
127.2
|
179.2
|
136.7
|
388.9
|
180.9
|
271.9
|
-277
|
337.7
|
257.2
|
250.8
|
163.3
|
258
|
288
|
Operating Margin
|
58.91%
|
60.01%
|
44.04%
|
54.49%
|
46.27%
|
71.98%
|
54.16%
|
79.35%
|
208.85%
|
66.91%
|
62.04%
|
61.3%
|
42.26%
|
62.32%
|
63.16%
|
Earnings before Tax (EBT)
1 |
241.3
|
214.8
|
128.4
|
190.7
|
146.2
|
395.8
|
176
|
261.5
|
-248.3
|
337.9
|
270.4
|
268.9
|
96.9
|
266
|
282
|
Net income
1 |
188.1
|
140.9
|
108.5
|
123.5
|
135.3
|
291.5
|
133.3
|
202.8
|
-191.4
|
245.5
|
190.3
|
188.2
|
137.4
|
204
|
217
|
Net margin
|
44.67%
|
39.67%
|
37.54%
|
37.54%
|
45.78%
|
53.96%
|
39.92%
|
59.2%
|
144.32%
|
48.64%
|
45.9%
|
45.99%
|
35.55%
|
49.28%
|
47.59%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/11/22
|
5/10/22
|
8/9/22
|
11/8/22
|
2/10/23
|
5/9/23
|
8/8/23
|
11/6/23
|
2/14/24
|
5/2/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
16.8%
|
27%
|
25.1%
|
11.4%
|
9.28%
|
14.5%
|
13.6%
|
13%
|
ROA (Net income/ Total Assets)
|
1.74%
|
2.25%
|
2.18%
|
-
|
0.87%
|
1.39%
|
1.37%
|
1.35%
|
Assets
1 |
20,807
|
30,830
|
41,445
|
-
|
50,555
|
54,432
|
56,601
|
59,700
|
Book Value Per Share
2 |
101,085
|
131,368
|
165,837
|
-
|
196,188
|
206,311
|
233,528
|
258,449
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/11/20
|
2/9/21
|
2/11/22
|
2/10/23
|
2/14/24
|
-
|
-
|
-
|
Last Close Price
129,800
KRW Average target price
151,846
KRW Spread / Average Target +16.98% Consensus |