End-of-day quote
Korea S.E.
06:00:00 2024-06-09 pm EDT
|
5-day change
|
1st Jan Change
|
10,050
KRW
|
-0.59%
|
|
+1.21%
|
-21.11%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,814,505
|
6,637,481
|
8,802,266
|
4,454,805
|
4,558,572
|
5,055,000
|
-
|
-
|
Enterprise Value (EV)
2 |
15,881
|
16,739
|
17,965
|
15,854
|
17,929
|
17,681
|
16,624
|
15,336
|
P/E ratio
|
-2.02
x
|
-74.2
x
|
7.86
x
|
-1.45
x
|
-1.67
x
|
-4.92
x
|
69.9
x
|
5.12
x
|
Yield
|
-
|
-
|
2.64%
|
-
|
-
|
-
|
1.16%
|
-
|
Capitalization / Revenue
|
0.25
x
|
0.27
x
|
0.29
x
|
0.17
x
|
0.21
x
|
0.2
x
|
0.19
x
|
0.18
x
|
EV / Revenue
|
0.68
x
|
0.69
x
|
0.6
x
|
0.61
x
|
0.84
x
|
0.69
x
|
0.62
x
|
0.55
x
|
EV / EBITDA
|
6.8
x
|
4.08
x
|
2.67
x
|
6.41
x
|
10.5
x
|
4.04
x
|
3.63
x
|
3.53
x
|
EV / FCF
|
-3.76
x
|
-52.9
x
|
6.88
x
|
-7.67
x
|
-7.25
x
|
11.3
x
|
9.1
x
|
11.1
x
|
FCF Yield
|
-26.6%
|
-1.89%
|
14.5%
|
-13%
|
-13.8%
|
8.87%
|
11%
|
9%
|
Price to Book
|
0.47
x
|
0.58
x
|
0.67
x
|
0.45
x
|
0.63
x
|
0.65
x
|
0.62
x
|
0.56
x
|
Nbr of stocks (in thousands)
|
357,816
|
357,816
|
357,816
|
357,816
|
357,816
|
500,000
|
-
|
-
|
Reference price
3 |
16,250
|
18,550
|
24,600
|
12,450
|
12,740
|
10,050
|
10,050
|
10,050
|
Announcement Date
|
1/30/20
|
1/26/21
|
1/26/22
|
1/27/23
|
1/16/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
23,476
|
24,230
|
29,878
|
26,152
|
21,331
|
25,659
|
26,768
|
27,720
|
EBITDA
1 |
2,336
|
4,105
|
6,731
|
2,472
|
1,704
|
4,374
|
4,585
|
4,347
|
EBIT
1 |
-1,359
|
-30
|
2,231
|
-2,085
|
-2,510
|
-609.9
|
625.4
|
1,168
|
Operating Margin
|
-5.79%
|
-0.12%
|
7.47%
|
-7.97%
|
-11.77%
|
-2.38%
|
2.34%
|
4.22%
|
Earnings before Tax (EBT)
1 |
-3,344
|
-595.1
|
1,719
|
-3,433
|
-3,339
|
-1,426
|
72.02
|
844.2
|
Net income
1 |
-2,830
|
-89.34
|
1,186
|
-3,072
|
-2,577
|
-1,090
|
133.6
|
986.3
|
Net margin
|
-12.05%
|
-0.37%
|
3.97%
|
-11.75%
|
-12.08%
|
-4.25%
|
0.5%
|
3.56%
|
EPS
2 |
-8,027
|
-250.0
|
3,130
|
-8,584
|
-7,640
|
-2,043
|
143.8
|
1,965
|
Free Cash Flow
3 |
-4,220,440
|
-316,597
|
2,612,016
|
-2,068,259
|
-2,472,082
|
1,567,911
|
1,826,387
|
1,379,781
|
FCF margin
|
-17,978.01%
|
-1,306.63%
|
8,742.26%
|
-7,908.67%
|
-11,589.25%
|
6,110.68%
|
6,823.04%
|
4,977.55%
|
FCF Conversion (EBITDA)
|
-
|
-
|
38,805.76%
|
-
|
-
|
35,847.43%
|
39,833.04%
|
31,743.53%
|
FCF Conversion (Net income)
|
-
|
-
|
220,203.64%
|
-
|
-
|
-
|
1,367,491.19%
|
139,896.52%
|
Dividend per Share
2 |
-
|
-
|
650.0
|
-
|
-
|
-
|
116.6
|
-
|
Announcement Date
|
1/30/20
|
1/26/21
|
1/26/22
|
1/27/23
|
1/16/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
8,807
|
6,471
|
5,607
|
6,771
|
7,302
|
4,411
|
4,739
|
-
|
4,785
|
7,396
|
5,253
|
6,207
|
6,824
|
7,853
|
6,137
|
6,297
|
EBITDA
1 |
1,645
|
1,211
|
661.7
|
391.2
|
208.7
|
-80.16
|
129.7
|
-
|
382.2
|
1,272
|
809.7
|
982.8
|
1,392
|
1,671
|
624.2
|
1,015
|
EBIT
1 |
476.4
|
38.35
|
-488.3
|
-759.3
|
-875.7
|
-1,098
|
-881.5
|
-1,980
|
-662.1
|
131.7
|
-469.4
|
-396.2
|
-21.09
|
323.6
|
-383.2
|
-31.85
|
Operating Margin
|
5.41%
|
0.59%
|
-8.71%
|
-11.21%
|
-11.99%
|
-24.9%
|
-18.6%
|
-
|
-13.84%
|
1.78%
|
-8.94%
|
-6.38%
|
-0.31%
|
4.12%
|
-6.24%
|
-0.51%
|
Earnings before Tax (EBT)
1 |
236.2
|
37.44
|
-512.1
|
-1,099
|
-1,860
|
-1,475
|
-877.1
|
-
|
-1,006
|
18.99
|
-989.3
|
-396.2
|
-128.9
|
199
|
-398.4
|
-119.5
|
Net income
1 |
174.7
|
20.04
|
-404.6
|
-789.5
|
-1,897
|
-1,214
|
-858.1
|
-
|
-720
|
58.19
|
-783.2
|
-365.6
|
-152
|
89.39
|
-290.8
|
-87.23
|
Net margin
|
1.98%
|
0.31%
|
-7.22%
|
-11.66%
|
-25.99%
|
-27.52%
|
-18.11%
|
-
|
-15.05%
|
0.79%
|
-14.91%
|
-5.89%
|
-2.23%
|
1.14%
|
-4.74%
|
-1.39%
|
EPS
2 |
808.0
|
56.00
|
-1,131
|
-2,206
|
-5,303
|
-3,392
|
-2,398
|
-
|
-2,012
|
162.0
|
-2,037
|
-783.9
|
-137.2
|
353.6
|
-506.3
|
-333.2
|
Dividend per Share
2 |
650.0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/26/22
|
4/27/22
|
7/27/22
|
10/26/22
|
1/27/23
|
4/26/23
|
7/26/23
|
7/26/23
|
10/25/23
|
1/16/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
10,066
|
10,102
|
9,163
|
11,399
|
13,370
|
12,626
|
11,569
|
10,281
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.309
x
|
2.461
x
|
1.361
x
|
4.61
x
|
7.848
x
|
2.887
x
|
2.523
x
|
2.365
x
|
Free Cash Flow
2 |
-4,220,440
|
-316,597
|
2,612,016
|
-2,068,259
|
-2,472,082
|
1,567,911
|
1,826,387
|
1,379,781
|
ROE (net income / shareholders' equity)
|
-22.4%
|
-0.56%
|
9.68%
|
-24.5%
|
-25.7%
|
-16.8%
|
0.41%
|
9.8%
|
ROA (Net income/ Total Assets)
|
-8.23%
|
-0.2%
|
3.24%
|
-8.32%
|
-7.21%
|
-1.67%
|
0.06%
|
0.2%
|
Assets
1 |
34,376
|
44,678
|
36,611
|
36,920
|
35,723
|
65,427
|
208,034
|
496,145
|
Book Value Per Share
3 |
34,901
|
31,863
|
36,664
|
27,611
|
20,212
|
15,498
|
16,179
|
18,038
|
Cash Flow per Share
3 |
7,564
|
6,391
|
14,427
|
8,415
|
4,703
|
11,413
|
11,061
|
10,570
|
Capex
1 |
6,927
|
2,604
|
3,141
|
5,079
|
4,155
|
2,987
|
3,052
|
3,313
|
Capex / Sales
|
29.51%
|
10.75%
|
10.51%
|
19.42%
|
19.48%
|
11.64%
|
11.4%
|
11.95%
|
Announcement Date
|
1/30/20
|
1/26/21
|
1/26/22
|
1/27/23
|
1/16/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
10,050
KRW Average target price
11,681
KRW Spread / Average Target +16.23% Consensus |
1st Jan change
|
Capi.
|
---|
| -21.11% | 3.67B | | +20.84% | 31.63B | | +3.95% | 11.31B | | +9.14% | 7.57B | | -0.55% | 4.27B | | -4.55% | 4B | | -17.70% | 3.82B | | +3.56% | 3.46B | | -32.21% | 2.45B | | -23.33% | 1.6B |
Display Screens
|