End-of-day quote
Korea S.E.
06:00:00 2024-07-11 pm EDT
|
5-day change
|
1st Jan Change
|
81,900
KRW
|
-0.49%
|
|
+3.15%
|
+125.62%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
121,218
|
130,296
|
138,306
|
109,470
|
387,684
|
874,692
|
-
|
-
|
Enterprise Value (EV)
2 |
207.1
|
215.7
|
230.6
|
109.5
|
455.8
|
920.8
|
879.3
|
845.7
|
P/E ratio
|
42.8
x
|
49.8
x
|
15.5
x
|
41.2
x
|
17.4
x
|
23.6
x
|
21.4
x
|
16.2
x
|
Yield
|
0.88%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.35
x
|
0.38
x
|
0.35
x
|
0.27
x
|
0.82
x
|
1.6
x
|
1.41
x
|
1.25
x
|
EV / Revenue
|
0.6
x
|
0.64
x
|
0.58
x
|
0.27
x
|
0.97
x
|
1.69
x
|
1.42
x
|
1.21
x
|
EV / EBITDA
|
8.98
x
|
9.16
x
|
6.82
x
|
4.04
x
|
6.91
x
|
11.1
x
|
9.22
x
|
7.48
x
|
EV / FCF
|
-19.6
x
|
-93.2
x
|
-211
x
|
-
|
19.5
x
|
28.9
x
|
21.5
x
|
21.1
x
|
FCF Yield
|
-5.09%
|
-1.07%
|
-0.47%
|
-
|
5.13%
|
3.46%
|
4.64%
|
4.73%
|
Price to Book
|
0.95
x
|
1
x
|
0.97
x
|
0.75
x
|
2.29
x
|
4.24
x
|
3.5
x
|
2.8
x
|
Nbr of stocks (in thousands)
|
10,680
|
10,680
|
10,680
|
10,680
|
10,680
|
10,680
|
-
|
-
|
Reference price
3 |
11,350
|
12,200
|
12,950
|
10,250
|
36,300
|
81,900
|
81,900
|
81,900
|
Announcement Date
|
2/27/20
|
3/18/21
|
2/23/22
|
2/23/23
|
2/23/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
347.1
|
339.1
|
396.5
|
399.4
|
470.7
|
546.3
|
618.3
|
697.3
|
EBITDA
1 |
23.05
|
23.54
|
33.82
|
27.09
|
65.93
|
83
|
95.36
|
113
|
EBIT
1 |
8.301
|
9.903
|
20.1
|
10.37
|
49.16
|
65.78
|
79.04
|
91
|
Operating Margin
|
2.39%
|
2.92%
|
5.07%
|
2.6%
|
10.44%
|
12.04%
|
12.78%
|
13.05%
|
Earnings before Tax (EBT)
1 |
6.291
|
4.336
|
17.51
|
6.373
|
46.11
|
68.3
|
78.8
|
100.2
|
Net income
1 |
2
|
2.622
|
8.912
|
2.656
|
22.07
|
37
|
40.88
|
53.85
|
Net margin
|
0.58%
|
0.77%
|
2.25%
|
0.67%
|
4.69%
|
6.77%
|
6.61%
|
7.72%
|
EPS
2 |
265.0
|
245.0
|
834.0
|
249.0
|
2,090
|
3,467
|
3,821
|
5,044
|
Free Cash Flow
3 |
-10,547
|
-2,314
|
-1,091
|
-
|
23,400
|
31,833
|
40,833
|
40,000
|
FCF margin
|
-3,039.1%
|
-682.53%
|
-275.22%
|
-
|
4,971.13%
|
5,827.08%
|
6,603.92%
|
5,736.41%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
35,494.61%
|
38,353.41%
|
42,820.19%
|
35,382.57%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
106,036.12%
|
86,036.04%
|
99,898.06%
|
74,280.41%
|
Dividend per Share
|
100.0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/27/20
|
3/18/21
|
2/23/22
|
2/23/23
|
2/23/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
93.72
|
89
|
100.4
|
103.5
|
106.4
|
-
|
116.4
|
122.7
|
125.6
|
133.7
|
141.3
|
145.8
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1.39
|
0.612
|
3.061
|
2.936
|
3.758
|
-
|
13.7
|
15.04
|
13.73
|
15.8
|
17.32
|
18.7
|
Operating Margin
|
1.48%
|
0.69%
|
3.05%
|
2.84%
|
3.53%
|
-
|
11.77%
|
12.26%
|
10.93%
|
11.82%
|
12.26%
|
12.83%
|
Earnings before Tax (EBT)
1 |
-0.0598
|
0.403
|
-
|
-
|
-2.331
|
-
|
-
|
10.72
|
16.31
|
16
|
17
|
16
|
Net income
1 |
1.265
|
-0.023
|
1.719
|
-
|
-
|
5.914
|
7.276
|
4.405
|
8.788
|
10
|
11
|
10
|
Net margin
|
1.35%
|
-0.03%
|
1.71%
|
-
|
-
|
-
|
6.25%
|
3.59%
|
7%
|
7.48%
|
7.78%
|
6.86%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
554.0
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/23/22
|
5/6/22
|
8/5/22
|
11/4/22
|
2/23/23
|
8/14/23
|
11/6/23
|
2/23/24
|
5/10/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
85.9
|
85.4
|
92.3
|
-
|
68.2
|
46.1
|
4.58
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
29
|
Leverage (Debt/EBITDA)
|
3.725
x
|
3.628
x
|
2.73
x
|
-
|
1.034
x
|
0.5603
x
|
0.0483
x
|
-
|
Free Cash Flow
2 |
-10,547
|
-2,314
|
-1,091
|
-
|
23,400
|
31,450
|
43,625
|
49,000
|
ROE (net income / shareholders' equity)
|
1.17%
|
2.04%
|
6.55%
|
2.98%
|
14.1%
|
19.7%
|
18.9%
|
19.6%
|
ROA (Net income/ Total Assets)
|
0.6%
|
0.74%
|
2.37%
|
0.68%
|
5.41%
|
9.3%
|
9.76%
|
10%
|
Assets
1 |
332.2
|
354.9
|
375.6
|
392.2
|
408
|
408.6
|
441.6
|
559
|
Book Value Per Share
3 |
11,958
|
12,150
|
13,319
|
13,732
|
15,874
|
19,319
|
23,373
|
29,265
|
Cash Flow per Share
3 |
1,686
|
-
|
739.0
|
-
|
3,930
|
6,139
|
8,232
|
10,558
|
Capex
1 |
28.6
|
14.2
|
8.98
|
11.6
|
18.6
|
22
|
15.8
|
13.3
|
Capex / Sales
|
8.23%
|
4.2%
|
2.26%
|
2.9%
|
3.94%
|
4.01%
|
2.55%
|
1.9%
|
Announcement Date
|
2/27/20
|
3/18/21
|
2/23/22
|
2/23/23
|
2/23/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
81,900
KRW Average target price
78,667
KRW Spread / Average Target -3.95% Consensus |
1st Jan change
|
Capi.
|
---|
| +125.62% | 637M | | -8.44% | 241B | | +16.41% | 19.88B | | 0.00% | 19.55B | | +10.28% | 11.87B | | -15.94% | 9.01B | | +6.76% | 6.93B | | +8.20% | 5.85B | | -10.12% | 4.14B | | -5.57% | 4.05B |
Cosmetics & Perfumes
|