End-of-day quote
Korea S.E.
06:00:00 2024-07-11 pm EDT
|
5-day change
|
1st Jan Change
|
448,000
KRW
|
-0.99%
|
|
-0.88%
|
+10.07%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,390,721
|
1,734,787
|
1,841,766
|
2,064,397
|
2,353,528
|
2,590,615
|
-
|
-
|
Enterprise Value (EV)
2 |
953
|
1,248
|
1,391
|
1,627
|
1,742
|
1,823
|
1,694
|
1,564
|
P/E ratio
|
19.6
x
|
11.7
x
|
18.4
x
|
17.8
x
|
13.7
x
|
14.4
x
|
13.2
x
|
12.5
x
|
Yield
|
1.66%
|
1.33%
|
1.26%
|
1.4%
|
1.23%
|
1.14%
|
1.2%
|
1.14%
|
Capitalization / Revenue
|
0.59
x
|
0.66
x
|
0.69
x
|
0.66
x
|
0.69
x
|
0.73
x
|
0.69
x
|
0.66
x
|
EV / Revenue
|
0.41
x
|
0.47
x
|
0.52
x
|
0.52
x
|
0.51
x
|
0.51
x
|
0.45
x
|
0.4
x
|
EV / EBITDA
|
5.45
x
|
4.76
x
|
6.59
x
|
7.12
x
|
5.28
x
|
5.33
x
|
4.54
x
|
4.07
x
|
EV / FCF
|
120
x
|
23.1
x
|
-42.9
x
|
24.4
x
|
7.94
x
|
19.6
x
|
13.6
x
|
11.6
x
|
FCF Yield
|
0.83%
|
4.34%
|
-2.33%
|
4.1%
|
12.6%
|
5.09%
|
7.38%
|
8.62%
|
Price to Book
|
0.72
x
|
0.85
x
|
0.84
x
|
0.9
x
|
1.02
x
|
1.03
x
|
0.97
x
|
0.9
x
|
Nbr of stocks (in thousands)
|
5,783
|
5,783
|
5,783
|
5,783
|
5,783
|
5,783
|
-
|
-
|
Reference price
3 |
240,500
|
300,000
|
318,500
|
357,000
|
407,000
|
448,000
|
448,000
|
448,000
|
Announcement Date
|
2/6/20
|
2/4/21
|
2/10/22
|
2/9/23
|
2/7/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,344
|
2,640
|
2,663
|
3,129
|
3,411
|
3,561
|
3,742
|
3,904
|
EBITDA
1 |
174.8
|
261.9
|
211.2
|
228.6
|
330.1
|
341.9
|
372.9
|
383.8
|
EBIT
1 |
78.82
|
160.3
|
106.1
|
112.2
|
212.1
|
220.6
|
244.3
|
257.9
|
Operating Margin
|
3.36%
|
6.07%
|
3.99%
|
3.58%
|
6.22%
|
6.2%
|
6.53%
|
6.61%
|
Earnings before Tax (EBT)
1 |
103.5
|
190.6
|
136.8
|
158.8
|
231.1
|
248.6
|
280.8
|
302.7
|
Net income
1 |
71
|
148.5
|
99.64
|
116
|
171.5
|
185.9
|
203.8
|
214.4
|
Net margin
|
3.03%
|
5.63%
|
3.74%
|
3.71%
|
5.03%
|
5.22%
|
5.45%
|
5.49%
|
EPS
2 |
12,277
|
25,682
|
17,263
|
20,081
|
29,728
|
31,194
|
34,065
|
35,820
|
Free Cash Flow
3 |
7,933
|
54,118
|
-32,392
|
66,789
|
219,213
|
92,833
|
125,000
|
134,750
|
FCF margin
|
338.45%
|
2,050.09%
|
-1,216.39%
|
2,134.48%
|
6,427.47%
|
2,606.94%
|
3,340.41%
|
3,451.73%
|
FCF Conversion (EBITDA)
|
4,538.06%
|
20,663.52%
|
-
|
29,221.16%
|
66,403.91%
|
27,149.93%
|
33,519.61%
|
35,111.64%
|
FCF Conversion (Net income)
|
11,174.12%
|
36,440.58%
|
-
|
57,560.31%
|
127,843.78%
|
49,932.36%
|
61,342.17%
|
62,846.15%
|
Dividend per Share
2 |
4,000
|
4,000
|
4,000
|
5,000
|
5,000
|
5,115
|
5,393
|
5,111
|
Announcement Date
|
2/6/20
|
2/4/21
|
2/10/22
|
2/9/23
|
2/7/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2019 S2
|
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 |
1,187
|
707.7
|
736.3
|
756.2
|
813
|
823.6
|
860.4
|
837.5
|
855.9
|
856.7
|
872.5
|
878.2
|
897.4
|
900
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
39.01
|
31.44
|
34.32
|
4.253
|
27.3
|
46.3
|
63.75
|
53.7
|
55.67
|
38.94
|
61.38
|
51.03
|
60.07
|
47.26
|
Operating Margin
|
3.29%
|
4.44%
|
4.66%
|
0.56%
|
3.36%
|
5.62%
|
7.41%
|
6.41%
|
6.5%
|
4.54%
|
7.03%
|
5.81%
|
6.69%
|
5.25%
|
Earnings before Tax (EBT)
1 |
-
|
38.45
|
43.24
|
35.37
|
34.63
|
45.61
|
70.61
|
60.01
|
65.57
|
34.94
|
71.29
|
62.87
|
66.82
|
48.28
|
Net income
1 |
-
|
27.17
|
33.04
|
27.67
|
28.39
|
27.01
|
54.4
|
44.95
|
50.05
|
22.5
|
53.27
|
46.62
|
50.18
|
38.2
|
Net margin
|
-
|
3.84%
|
4.49%
|
3.66%
|
3.49%
|
3.28%
|
6.32%
|
5.37%
|
5.85%
|
2.63%
|
6.11%
|
5.31%
|
5.59%
|
4.24%
|
EPS
|
-
|
4,699
|
5,713
|
4,786
|
4,910
|
4,671
|
9,408
|
7,773
|
8,655
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/6/20
|
2/10/22
|
5/16/22
|
8/16/22
|
11/14/22
|
2/9/23
|
5/15/23
|
8/11/23
|
11/14/23
|
2/7/24
|
5/16/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
438
|
487
|
451
|
437
|
612
|
767
|
896
|
1,027
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
7,933
|
54,118
|
-32,392
|
66,789
|
219,213
|
92,833
|
125,000
|
134,750
|
ROE (net income / shareholders' equity)
|
3.7%
|
7.47%
|
4.69%
|
5.14%
|
7.21%
|
7.4%
|
7.55%
|
7.47%
|
ROA (Net income/ Total Assets)
|
2.74%
|
5.54%
|
3.55%
|
3.91%
|
5.48%
|
5.75%
|
6%
|
5.77%
|
Assets
1 |
2,590
|
2,680
|
2,807
|
2,965
|
3,127
|
3,233
|
3,396
|
3,715
|
Book Value Per Share
3 |
333,399
|
351,731
|
377,778
|
398,464
|
399,535
|
432,894
|
462,198
|
496,253
|
Cash Flow per Share
3 |
28,094
|
40,032
|
28,133
|
27,609
|
56,587
|
52,412
|
54,988
|
58,510
|
Capex
1 |
155
|
177
|
195
|
92.9
|
108
|
140
|
144
|
147
|
Capex / Sales
|
6.59%
|
6.72%
|
7.33%
|
2.97%
|
3.17%
|
3.92%
|
3.84%
|
3.77%
|
Announcement Date
|
2/6/20
|
2/4/21
|
2/10/22
|
2/9/23
|
2/7/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
448,000
KRW Average target price
545,000
KRW Spread / Average Target +21.65% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.07% | 1.89B | | -13.41% | 8.13B | | +4.20% | 7.16B | | -5.42% | 973M | | -24.00% | 635M | | +33.03% | 611M | | -11.93% | 581M | | -35.29% | 480M | | -23.63% | 313M | | -24.85% | 285M |
Ready-Made Meals
|