End-of-day quote
Korea S.E.
06:00:00 2024-07-10 pm EDT
|
5-day change
|
1st Jan Change
|
36,150
KRW
|
-0.82%
|
|
+5.39%
|
-20.20%
|
Fiscal Period: December |
2020
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
906,117
|
548,878
|
952,671
|
760,244
|
-
|
-
|
Enterprise Value (EV)
1 |
906,068
|
548,878
|
952,671
|
760,244
|
760,244
|
760,244
|
P/E ratio
|
78.2
x
|
31.4
x
|
36.7
x
|
23.4
x
|
15
x
|
8.24
x
|
Yield
|
-
|
-
|
0.33%
|
0.41%
|
0.41%
|
0.41%
|
Capitalization / Revenue
|
10.4
x
|
-
|
6.34
x
|
4.1
x
|
2.8
x
|
1.76
x
|
EV / Revenue
|
10.4
x
|
-
|
6.34
x
|
4.1
x
|
2.8
x
|
1.76
x
|
EV / EBITDA
|
46
x
|
-
|
25.4
x
|
16
x
|
11.3
x
|
7.24
x
|
EV / FCF
|
-80
x
|
-
|
347
x
|
-152
x
|
-30.4
x
|
29.2
x
|
FCF Yield
|
-1.25%
|
-
|
0.29%
|
-0.66%
|
-3.29%
|
3.42%
|
Price to Book
|
5.67
x
|
-
|
4.3
x
|
3.08
x
|
2.58
x
|
1.94
x
|
Nbr of stocks (in thousands)
|
20,830
|
20,830
|
21,030
|
21,030
|
-
|
-
|
Reference price
2 |
43,500
|
26,350
|
45,300
|
36,150
|
36,150
|
36,150
|
Announcement Date
|
3/10/21
|
3/15/23
|
1/30/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
87.37
|
-
|
150.3
|
185.5
|
272
|
432
|
EBITDA
1 |
19.69
|
-
|
37.47
|
47.5
|
67.5
|
105
|
EBIT
1 |
11.04
|
-
|
25.04
|
32.5
|
52.5
|
96
|
Operating Margin
|
12.63%
|
-
|
16.66%
|
17.52%
|
19.3%
|
22.22%
|
Earnings before Tax (EBT)
1 |
10.96
|
-
|
27.74
|
37
|
57.5
|
104
|
Net income
1 |
11
|
17.46
|
25.85
|
33
|
51.5
|
94
|
Net margin
|
12.59%
|
-
|
17.2%
|
17.79%
|
18.93%
|
21.76%
|
EPS
2 |
556.0
|
838.0
|
1,233
|
1,544
|
2,416
|
4,387
|
Free Cash Flow
3 |
-11,333
|
-
|
2,742
|
-5,000
|
-25,000
|
26,000
|
FCF margin
|
-12,971.11%
|
-
|
1,824.2%
|
-2,695.42%
|
-9,191.18%
|
6,018.52%
|
FCF Conversion (EBITDA)
|
-
|
-
|
7,317.43%
|
-
|
-
|
24,761.9%
|
FCF Conversion (Net income)
|
-
|
-
|
10,605.9%
|
-
|
-
|
27,659.57%
|
Dividend per Share
2 |
-
|
-
|
150.0
|
150.0
|
150.0
|
150.0
|
Announcement Date
|
3/10/21
|
3/15/23
|
1/30/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
35.76
|
38.54
|
40.4
|
41.77
|
42.25
|
47.5
|
52.15
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
6.193
|
5.72
|
6.399
|
7.369
|
7.65
|
8.5
|
9.65
|
Operating Margin
|
17.32%
|
14.84%
|
15.84%
|
17.64%
|
18.11%
|
17.89%
|
18.5%
|
Earnings before Tax (EBT)
|
6.305
|
7.377
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
5.782
|
6.287
|
5.818
|
7.689
|
7.7
|
8.4
|
9.5
|
Net margin
|
16.17%
|
16.31%
|
14.4%
|
18.41%
|
18.22%
|
17.68%
|
18.22%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/11/23
|
11/2/23
|
1/30/24
|
4/30/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
48.8
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-11,333
|
-
|
2,742
|
-5,000
|
-25,000
|
26,000
|
ROE (net income / shareholders' equity)
|
8.69%
|
-
|
12.6%
|
14.1%
|
18.8%
|
26.7%
|
ROA (Net income/ Total Assets)
|
6.84%
|
-
|
10.7%
|
11.6%
|
14.4%
|
18.7%
|
Assets
2 |
160.8
|
-
|
241.8
|
285.7
|
358.9
|
502.7
|
Book Value Per Share
3 |
7,667
|
-
|
10,534
|
11,732
|
14,001
|
18,638
|
Cash Flow per Share
3 |
344.0
|
-
|
1,219
|
2,071
|
3,296
|
4,802
|
Capex
2 |
18.1
|
-
|
21.3
|
40
|
51.5
|
60
|
Capex / Sales
|
20.75%
|
-
|
14.19%
|
21.56%
|
18.93%
|
13.89%
|
Announcement Date
|
3/10/21
|
3/15/23
|
1/30/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Last Close Price
36,150
KRW Average target price
78,000
KRW Spread / Average Target +115.77% Consensus |
1st Jan change
|
Capi.
|
---|
| -20.20% | 554M | | +39.90% | 69.98B | | -2.20% | 17.78B | | +83.20% | 13.48B | | +86.21% | 10.85B | | +11.99% | 10.63B | | +16.12% | 10.51B | | 0.00% | 8.61B | | +78.88% | 8.51B | | +7.67% | 8.19B |
Integrated Circuits
|