End-of-day quote
Korea S.E.
06:00:00 2024-07-11 pm EDT
|
5-day change
|
1st Jan Change
|
33,400
KRW
|
+3.89%
|
|
+5.86%
|
-7.35%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,448,265
|
1,397,528
|
1,439,475
|
1,335,711
|
-
|
-
|
Enterprise Value (EV)
2 |
1,410
|
-119.8
|
17.45
|
211.9
|
23.07
|
-326.7
|
P/E ratio
|
4.42
x
|
3.33
x
|
7.7
x
|
5.15
x
|
3.53
x
|
2.96
x
|
Yield
|
2.27%
|
2.96%
|
1.39%
|
2.17%
|
2.55%
|
3.08%
|
Capitalization / Revenue
|
0.32
x
|
0.19
x
|
0.18
x
|
0.16
x
|
0.15
x
|
0.14
x
|
EV / Revenue
|
0.18
x
|
-0.02
x
|
0
x
|
0.03
x
|
0
x
|
-0.03
x
|
EV / EBITDA
|
1.36
x
|
-0.21
x
|
0.04
x
|
0.46
x
|
0.04
x
|
-0.48
x
|
EV / FCF
|
2.5
x
|
-0.9
x
|
0.08
x
|
0.65
x
|
0.07
x
|
-0.76
x
|
FCF Yield
|
40%
|
-111%
|
1,256%
|
154%
|
1,348%
|
-131%
|
Price to Book
|
0.55
x
|
0.3
x
|
0.28
x
|
0.28
x
|
0.27
x
|
0.25
x
|
Nbr of stocks (in thousands)
|
42,894
|
42,714
|
41,913
|
41,913
|
-
|
-
|
Reference price
3 |
59,500
|
33,750
|
36,050
|
33,400
|
33,400
|
33,400
|
Announcement Date
|
1/27/22
|
2/3/23
|
2/1/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,632
|
7,497
|
7,995
|
8,406
|
9,005
|
9,337
|
EBITDA
1 |
1,037
|
583.1
|
418.4
|
457.7
|
577.3
|
677.8
|
EBIT
1 |
957.3
|
496.3
|
331.2
|
386.1
|
509.1
|
599.4
|
Operating Margin
|
12.54%
|
6.62%
|
4.14%
|
4.59%
|
5.65%
|
6.42%
|
Earnings before Tax (EBT)
1 |
909.3
|
572.9
|
280.5
|
372.4
|
532.6
|
639.9
|
Net income
1 |
520.2
|
397.1
|
187.9
|
261.5
|
380.3
|
455.2
|
Net margin
|
6.82%
|
5.3%
|
2.35%
|
3.11%
|
4.22%
|
4.88%
|
EPS
2 |
13,452
|
10,130
|
4,679
|
6,487
|
9,464
|
11,267
|
Free Cash Flow
3 |
564,259
|
132,915
|
219,072
|
327,237
|
311,022
|
428,376
|
FCF margin
|
7,393.67%
|
1,772.96%
|
2,740.27%
|
3,893.09%
|
3,453.76%
|
4,588.16%
|
FCF Conversion (EBITDA)
|
54,419.25%
|
22,792.8%
|
52,359.35%
|
71,491.1%
|
53,874.12%
|
63,197.81%
|
FCF Conversion (Net income)
|
108,465.36%
|
33,472.61%
|
116,575.87%
|
125,160.24%
|
81,790.56%
|
94,106.46%
|
Dividend per Share
2 |
1,350
|
1,000
|
500.0
|
723.3
|
852.0
|
1,030
|
Announcement Date
|
1/27/22
|
2/3/23
|
2/1/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
2,203
|
1,515
|
1,877
|
1,849
|
2,256
|
1,850
|
1,971
|
1,837
|
2,336
|
1,891
|
2,051
|
2,030
|
2,388
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
269.5
|
125.7
|
134.6
|
116.4
|
119.6
|
90.16
|
71.88
|
80.4
|
88.75
|
60.89
|
78.59
|
106.5
|
138.8
|
Operating Margin
|
12.24%
|
8.3%
|
7.17%
|
6.29%
|
5.3%
|
4.87%
|
3.65%
|
4.38%
|
3.8%
|
3.22%
|
3.83%
|
5.25%
|
5.81%
|
Earnings before Tax (EBT)
1 |
205.3
|
145.8
|
169.7
|
225.7
|
31.68
|
126.2
|
63.16
|
80
|
11.08
|
44.12
|
82
|
107.1
|
157.4
|
Net income
1 |
104.8
|
101.1
|
110.2
|
155.2
|
30.69
|
89.92
|
29.92
|
64.5
|
3.587
|
25.99
|
51.77
|
75.07
|
99.58
|
Net margin
|
4.76%
|
6.67%
|
5.87%
|
8.39%
|
1.36%
|
4.86%
|
1.52%
|
3.51%
|
0.15%
|
1.37%
|
2.52%
|
3.7%
|
4.17%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/27/22
|
5/2/22
|
7/28/22
|
10/27/22
|
2/3/23
|
4/28/23
|
7/27/23
|
10/26/23
|
2/1/24
|
5/2/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,038
|
1,517
|
1,422
|
1,124
|
1,313
|
1,662
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
564,259
|
132,915
|
219,072
|
327,237
|
311,022
|
428,376
|
ROE (net income / shareholders' equity)
|
13.8%
|
9.06%
|
4.12%
|
5.42%
|
7.3%
|
8.07%
|
ROA (Net income/ Total Assets)
|
6.63%
|
4.68%
|
2.68%
|
2.84%
|
3.86%
|
4.51%
|
Assets
1 |
7,845
|
8,488
|
7,012
|
9,195
|
9,854
|
10,097
|
Book Value Per Share
3 |
107,773
|
113,290
|
126,971
|
118,801
|
124,958
|
135,264
|
Cash Flow per Share
3 |
15,008
|
3,958
|
6,159
|
11,810
|
14,603
|
15,829
|
Capex
1 |
16.2
|
16.1
|
12.3
|
197
|
244
|
156
|
Capex / Sales
|
0.21%
|
0.22%
|
0.15%
|
2.34%
|
2.71%
|
1.67%
|
Announcement Date
|
1/27/22
|
2/3/23
|
2/1/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
33,400
KRW Average target price
47,000
KRW Spread / Average Target +40.72% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.35% | 972M | | -6.99% | 65.38B | | +3.43% | 60.05B | | +24.51% | 39.35B | | +12.47% | 31.06B | | +15.75% | 30.47B | | +18.86% | 20.22B | | +9.51% | 19.88B | | +74.74% | 17.69B | | +30.17% | 16.16B |
Other Construction & Engineering
|