End-of-day quote
Korea S.E.
06:00:00 2024-07-04 pm EDT
|
5-day change
|
1st Jan Change
|
44,950
KRW
|
-1.43%
|
|
-1.53%
|
-18.86%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
268,600
|
414,800
|
830,450
|
609,450
|
941,800
|
764,150
|
-
|
-
|
Enterprise Value (EV)
2 |
331.6
|
477.5
|
879.1
|
609.4
|
882.1
|
678.4
|
584.2
|
467.8
|
P/E ratio
|
14.7
x
|
13.8
x
|
11.7
x
|
3.82
x
|
11.2
x
|
8.5
x
|
6.52
x
|
5.76
x
|
Yield
|
2.22%
|
1.84%
|
1.23%
|
-
|
1.62%
|
1.95%
|
2.08%
|
2.31%
|
Capitalization / Revenue
|
0.7
x
|
0.9
x
|
1.27
x
|
0.73
x
|
1.4
x
|
1.07
x
|
0.92
x
|
0.84
x
|
EV / Revenue
|
0.87
x
|
1.04
x
|
1.34
x
|
0.73
x
|
1.31
x
|
0.95
x
|
0.7
x
|
0.51
x
|
EV / EBITDA
|
6.6
x
|
6.7
x
|
7.37
x
|
2.5
x
|
5.99
x
|
4.43
x
|
2.73
x
|
2.11
x
|
EV / FCF
|
66.7
x
|
62.6
x
|
29.8
x
|
-
|
17.9
x
|
-8.27
x
|
7.08
x
|
3.3
x
|
FCF Yield
|
1.5%
|
1.6%
|
3.36%
|
-
|
5.58%
|
-12.1%
|
14.1%
|
30.3%
|
Price to Book
|
1.29
x
|
1.79
x
|
2.82
x
|
-
|
1.83
x
|
1.29
x
|
1.1
x
|
0.96
x
|
Nbr of stocks (in thousands)
|
17,000
|
17,000
|
17,000
|
17,000
|
17,000
|
17,000
|
-
|
-
|
Reference price
3 |
15,800
|
24,400
|
48,850
|
35,850
|
55,400
|
44,950
|
44,950
|
44,950
|
Announcement Date
|
1/16/20
|
1/18/21
|
1/17/22
|
1/16/23
|
2/5/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
381.4
|
458.7
|
655.4
|
839.4
|
672.2
|
714.5
|
830.6
|
912.6
|
EBITDA
1 |
50.27
|
71.26
|
119.3
|
243.4
|
147.2
|
153
|
213.9
|
222.1
|
EBIT
1 |
27.02
|
43.52
|
86.33
|
204.4
|
102.5
|
109.7
|
147
|
164.6
|
Operating Margin
|
7.09%
|
9.49%
|
13.17%
|
24.35%
|
15.25%
|
15.36%
|
17.7%
|
18.04%
|
Earnings before Tax (EBT)
1 |
21.86
|
37.76
|
89.52
|
205.3
|
105.9
|
114.3
|
148.5
|
167.8
|
Net income
1 |
18.33
|
29.99
|
71.28
|
159.4
|
84.4
|
89.92
|
117.3
|
132.6
|
Net margin
|
4.81%
|
6.54%
|
10.88%
|
18.99%
|
12.56%
|
12.59%
|
14.12%
|
14.53%
|
EPS
2 |
1,078
|
1,764
|
4,192
|
9,376
|
4,966
|
5,290
|
6,899
|
7,797
|
Free Cash Flow
3 |
4,971
|
7,629
|
29,532
|
-
|
49,195
|
-82,000
|
82,475
|
141,850
|
FCF margin
|
1,303.4%
|
1,662.96%
|
4,506.07%
|
-
|
7,318.48%
|
-11,476.38%
|
9,929.7%
|
15,544.18%
|
FCF Conversion (EBITDA)
|
9,888.54%
|
10,705.94%
|
24,760.09%
|
-
|
33,424.72%
|
-
|
38,564.5%
|
63,856.13%
|
FCF Conversion (Net income)
|
27,117.39%
|
25,437.72%
|
41,428.01%
|
-
|
58,287.69%
|
-
|
70,326.16%
|
106,975.87%
|
Dividend per Share
2 |
350.0
|
450.0
|
600.0
|
-
|
900.0
|
877.8
|
933.3
|
1,040
|
Announcement Date
|
1/16/20
|
1/18/21
|
1/17/22
|
1/16/23
|
2/5/24
|
-
|
-
|
-
|
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 |
187.5
|
199.6
|
216.2
|
224.3
|
199.2
|
192.4
|
179.2
|
155.5
|
145.1
|
154.9
|
159.2
|
181.3
|
192.3
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
29.92
|
48.3
|
54.1
|
57.4
|
44.6
|
31.1
|
35.7
|
19.4
|
16.3
|
20.88
|
23.83
|
30.84
|
35.17
|
Operating Margin
|
15.95%
|
24.2%
|
25.02%
|
25.59%
|
22.39%
|
16.16%
|
19.92%
|
12.48%
|
11.23%
|
13.48%
|
14.97%
|
17.01%
|
18.29%
|
Earnings before Tax (EBT)
1 |
29.9
|
51.2
|
59.3
|
66.8
|
28.08
|
35.4
|
36.2
|
22.3
|
12
|
-
|
29.9
|
35.9
|
19.4
|
Net income
1 |
24.35
|
39.8
|
45.8
|
51.5
|
22.37
|
27.3
|
29.4
|
17.2
|
10.6
|
19.5
|
24.2
|
29
|
15.9
|
Net margin
|
12.98%
|
19.94%
|
21.18%
|
22.96%
|
11.23%
|
14.19%
|
16.41%
|
11.06%
|
7.31%
|
12.59%
|
15.2%
|
16%
|
8.27%
|
EPS
|
1,431
|
-
|
-
|
-
|
-
|
1,604
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/17/22
|
4/15/22
|
7/18/22
|
10/14/22
|
1/16/23
|
4/17/23
|
7/26/23
|
10/27/23
|
2/5/24
|
5/16/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
63
|
62.7
|
48.6
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
59.7
|
85.8
|
180
|
296
|
Leverage (Debt/EBITDA)
|
1.253
x
|
0.8793
x
|
0.4077
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
4,971
|
7,629
|
29,532
|
-
|
49,195
|
-82,000
|
82,475
|
141,850
|
ROE (net income / shareholders' equity)
|
9.06%
|
13.6%
|
27%
|
43%
|
17.5%
|
16.1%
|
18.3%
|
17.8%
|
ROA (Net income/ Total Assets)
|
5.79%
|
8.45%
|
16.6%
|
-
|
12.5%
|
12.2%
|
14.5%
|
15%
|
Assets
1 |
316.4
|
354.9
|
429.2
|
-
|
674
|
740.1
|
811.6
|
882
|
Book Value Per Share
3 |
12,267
|
13,638
|
17,313
|
-
|
30,297
|
34,803
|
40,914
|
47,044
|
Cash Flow per Share
3 |
-
|
2,611
|
3,360
|
-
|
8,418
|
9,796
|
11,501
|
11,507
|
Capex
1 |
28.5
|
36.8
|
27.6
|
-
|
93.9
|
218
|
72.7
|
51.2
|
Capex / Sales
|
7.49%
|
8.01%
|
4.21%
|
-
|
13.97%
|
30.51%
|
8.75%
|
5.61%
|
Announcement Date
|
1/16/20
|
1/18/21
|
1/17/22
|
1/16/23
|
2/5/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
44,950
KRW Average target price
66,778
KRW Spread / Average Target +48.56% Consensus |
1st Jan change
|
Capi.
|
---|
| -18.86% | 554M | | +33.00% | 66.18B | | -6.10% | 16.94B | | +70.16% | 12.06B | | +19.54% | 11.58B | | +14.15% | 10.36B | | +72.24% | 10.03B | | -0.85% | 8.57B | | +1.42% | 8.38B | | +48.53% | 7.44B |
Integrated Circuits
|