End-of-day quote
Korea S.E.
06:00:00 2024-07-11 pm EDT
|
5-day change
|
1st Jan Change
|
12,950
KRW
|
+0.86%
|
|
+3.52%
|
-2.78%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,682,393
|
1,308,630
|
1,278,694
|
1,506,520
|
1,150,152
|
1,118,366
|
-
|
-
|
Enterprise Value (EV)
2 |
2,589
|
2,286
|
2,407
|
2,230
|
1,670
|
1,581
|
1,447
|
1,231
|
P/E ratio
|
112
x
|
-11.1
x
|
-24.3
x
|
74.9
x
|
18.4
x
|
14.9
x
|
12.8
x
|
11.7
x
|
Yield
|
0.51%
|
0.65%
|
-
|
-
|
0.75%
|
0.77%
|
0.96%
|
0.99%
|
Capitalization / Revenue
|
1.72
x
|
2.88
x
|
3.09
x
|
2.56
x
|
1.16
x
|
0.99
x
|
0.93
x
|
0.87
x
|
EV / Revenue
|
2.64
x
|
5.03
x
|
5.81
x
|
3.79
x
|
1.68
x
|
1.4
x
|
1.2
x
|
0.96
x
|
EV / EBITDA
|
15.9
x
|
148
x
|
56.3
x
|
21.2
x
|
7.3
x
|
6.12
x
|
5.21
x
|
4.11
x
|
EV / FCF
|
36
x
|
-14.7
x
|
-48.6
x
|
47.8
x
|
7.41
x
|
7.45
x
|
6.61
x
|
5.08
x
|
FCF Yield
|
2.78%
|
-6.82%
|
-2.06%
|
2.09%
|
13.5%
|
13.4%
|
15.1%
|
19.7%
|
Price to Book
|
1.04
x
|
1.14
x
|
1.04
x
|
1.11
x
|
0.82
x
|
0.78
x
|
0.74
x
|
0.7
x
|
Nbr of stocks (in thousands)
|
85,184
|
85,531
|
85,531
|
85,598
|
86,348
|
86,360
|
-
|
-
|
Reference price
3 |
19,750
|
15,300
|
14,950
|
17,600
|
13,320
|
12,950
|
12,950
|
12,950
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/17/22
|
2/15/23
|
2/15/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
979.4
|
454.4
|
414.5
|
587.6
|
994.2
|
1,130
|
1,206
|
1,285
|
EBITDA
1 |
162.9
|
15.4
|
42.79
|
105.2
|
228.8
|
258.6
|
277.7
|
299.6
|
EBIT
1 |
51.97
|
-86.34
|
-55.26
|
10.41
|
145.8
|
177.8
|
197.7
|
217.9
|
Operating Margin
|
5.31%
|
-19%
|
-13.33%
|
1.77%
|
14.66%
|
15.73%
|
16.4%
|
16.96%
|
Earnings before Tax (EBT)
1 |
15.22
|
-175.2
|
-60.18
|
30.13
|
95.6
|
128.7
|
155.8
|
175.4
|
Net income
1 |
14.96
|
-109.8
|
-45.6
|
25.48
|
66.36
|
78.15
|
92.17
|
100.6
|
Net margin
|
1.53%
|
-24.17%
|
-11%
|
4.34%
|
6.68%
|
6.91%
|
7.64%
|
7.83%
|
EPS
2 |
177.0
|
-1,383
|
-614.0
|
235.0
|
725.0
|
866.4
|
1,013
|
1,102
|
Free Cash Flow
3 |
71,904
|
-155,835
|
-49,549
|
46,658
|
225,515
|
212,379
|
219,005
|
242,375
|
FCF margin
|
7,341.43%
|
-34,291.28%
|
-11,954.98%
|
7,939.91%
|
22,683.13%
|
18,787.76%
|
18,158.08%
|
18,865.54%
|
FCF Conversion (EBITDA)
|
44,142.67%
|
-
|
-
|
44,360.59%
|
98,578.25%
|
82,138.9%
|
78,850.69%
|
80,899.38%
|
FCF Conversion (Net income)
|
480,516.14%
|
-
|
-
|
183,079.66%
|
339,815.87%
|
271,767.02%
|
237,599.46%
|
240,933.72%
|
Dividend per Share
2 |
100.0
|
100.0
|
-
|
-
|
100.0
|
100.0
|
124.4
|
128.1
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/17/22
|
2/15/23
|
2/15/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
111.5
|
99.73
|
105.2
|
189.5
|
193.2
|
191.5
|
275.3
|
285.6
|
241.8
|
264.8
|
290.5
|
303.5
|
277.6
|
-
|
-
|
EBITDA
1 |
2.819
|
-
|
-
|
-
|
42.03
|
41.94
|
74.99
|
77.12
|
50.43
|
68.13
|
76.71
|
70.84
|
42.73
|
-
|
-
|
EBIT
1 |
-20.34
|
-25.53
|
-20.64
|
38.35
|
18.23
|
19.02
|
54.89
|
57.13
|
14.73
|
48.4
|
48.45
|
52.87
|
32.35
|
-
|
-
|
Operating Margin
|
-18.25%
|
-25.6%
|
-19.61%
|
20.24%
|
9.44%
|
9.93%
|
19.94%
|
20.01%
|
6.09%
|
18.28%
|
16.68%
|
17.42%
|
11.66%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-63.17
|
-34.58
|
31.2
|
37.01
|
-3.491
|
10.3
|
44.33
|
51.64
|
-10.67
|
40.97
|
36.2
|
36.57
|
6.021
|
-
|
-
|
Net income
1 |
-40.12
|
-28.58
|
18.61
|
39.37
|
-3.913
|
6.99
|
29.41
|
35.26
|
-5.298
|
25.94
|
19.37
|
20.67
|
5.4
|
-
|
-
|
Net margin
|
-35.99%
|
-28.65%
|
17.68%
|
20.78%
|
-2.03%
|
3.65%
|
10.68%
|
12.35%
|
-2.19%
|
9.8%
|
6.67%
|
6.81%
|
1.95%
|
-
|
-
|
EPS
2 |
-
|
-
|
218.0
|
354.0
|
-74.00
|
81.00
|
341.0
|
332.0
|
-91.00
|
262.0
|
239.0
|
237.9
|
83.37
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
100.0
|
-
|
-
|
-
|
179.5
|
-
|
-
|
Announcement Date
|
2/17/22
|
5/12/22
|
8/10/22
|
11/10/22
|
2/15/23
|
5/10/23
|
8/10/23
|
11/9/23
|
2/15/24
|
5/9/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
907
|
977
|
1,129
|
723
|
520
|
463
|
328
|
113
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.567
x
|
63.48
x
|
26.37
x
|
6.875
x
|
2.273
x
|
1.791
x
|
1.183
x
|
0.3762
x
|
Free Cash Flow
2 |
71,904
|
-155,835
|
-49,549
|
46,658
|
225,515
|
212,379
|
219,005
|
242,375
|
ROE (net income / shareholders' equity)
|
1.18%
|
-9.8%
|
-4.42%
|
1%
|
4.52%
|
5.34%
|
5.94%
|
6.03%
|
ROA (Net income/ Total Assets)
|
0.45%
|
-3.48%
|
-1.55%
|
0.73%
|
1.75%
|
3.03%
|
3.37%
|
3.77%
|
Assets
1 |
3,311
|
3,154
|
2,945
|
3,510
|
3,782
|
2,581
|
2,738
|
2,668
|
Book Value Per Share
3 |
18,972
|
13,434
|
14,400
|
15,915
|
16,278
|
16,554
|
17,411
|
18,407
|
Cash Flow per Share
3 |
1,841
|
-1,829
|
-411.0
|
745.0
|
3,336
|
724.0
|
821.0
|
887.0
|
Capex
1 |
84.9
|
8.71
|
14.4
|
17.1
|
62.1
|
51.6
|
47.7
|
55
|
Capex / Sales
|
8.67%
|
1.92%
|
3.48%
|
2.91%
|
6.25%
|
4.56%
|
3.96%
|
4.28%
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/17/22
|
2/15/23
|
2/15/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
12,950
KRW Average target price
19,400
KRW Spread / Average Target +49.81% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.78% | 814M | | -13.17% | 31.84B | | +3.20% | 14.46B | | -5.80% | 9.54B | | -13.00% | 7.84B | | +4.45% | 2.35B | | -10.94% | 2.1B | | -5.49% | 1.82B | | 0.00% | 1.53B | | +4.26% | 1.3B |
Casinos
|