End-of-day quote
Korea S.E.
06:00:00 2024-07-04 pm EDT
|
5-day change
|
1st Jan Change
|
126,200
KRW
|
+1.94%
|
|
-3.88%
|
+47.43%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
753,201
|
657,857
|
2,234,393
|
775,601
|
921,321
|
1,343,775
|
-
|
-
|
Enterprise Value (EV)
2 |
696.3
|
571.5
|
2,121
|
643.8
|
728.5
|
1,003
|
904.9
|
800.3
|
P/E ratio
|
22.4
x
|
17.6
x
|
32.1
x
|
13.2
x
|
12.5
x
|
14.9
x
|
13.2
x
|
11.5
x
|
Yield
|
0.8%
|
0.91%
|
0.36%
|
1.03%
|
0.99%
|
0.71%
|
0.76%
|
0.79%
|
Capitalization / Revenue
|
4.49
x
|
3.35
x
|
8.21
x
|
2.46
x
|
2.65
x
|
3.16
x
|
2.82
x
|
2.5
x
|
EV / Revenue
|
4.15
x
|
2.91
x
|
7.79
x
|
2.04
x
|
2.1
x
|
2.36
x
|
1.9
x
|
1.49
x
|
EV / EBITDA
|
14.7
x
|
8.92
x
|
20.5
x
|
6.48
x
|
6.6
x
|
7.3
x
|
5.97
x
|
4.75
x
|
EV / FCF
|
14.2
x
|
10.8
x
|
17.1
x
|
7.46
x
|
6.57
x
|
8.66
x
|
7.75
x
|
5.87
x
|
FCF Yield
|
7.04%
|
9.28%
|
5.85%
|
13.4%
|
15.2%
|
11.5%
|
12.9%
|
17%
|
Price to Book
|
6.29
x
|
4.49
x
|
10.6
x
|
3.22
x
|
3.19
x
|
3.72
x
|
2.96
x
|
2.38
x
|
Nbr of stocks (in thousands)
|
10,932
|
10,874
|
11,023
|
10,909
|
10,763
|
10,648
|
-
|
-
|
Reference price
3 |
68,900
|
60,500
|
202,700
|
71,100
|
85,600
|
126,200
|
126,200
|
126,200
|
Announcement Date
|
2/11/20
|
2/8/21
|
2/9/22
|
2/9/23
|
2/14/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
167.9
|
196.6
|
272.3
|
315
|
347.6
|
425.3
|
476.3
|
537.5
|
EBITDA
1 |
47.44
|
64.08
|
103.6
|
99.38
|
110.4
|
137.3
|
151.6
|
168.5
|
EBIT
1 |
36.73
|
50.41
|
88.82
|
82.42
|
90.31
|
117.1
|
130.5
|
150
|
Operating Margin
|
21.88%
|
25.65%
|
32.62%
|
26.17%
|
25.98%
|
27.53%
|
27.4%
|
27.9%
|
Earnings before Tax (EBT)
1 |
41.94
|
47.54
|
89.06
|
82.57
|
96.07
|
124.5
|
139.9
|
159.1
|
Net income
1 |
34.37
|
36.37
|
71.02
|
59.74
|
74.54
|
95.17
|
107.9
|
123.2
|
Net margin
|
20.47%
|
18.51%
|
26.08%
|
18.97%
|
21.44%
|
22.38%
|
22.65%
|
22.92%
|
EPS
2 |
3,082
|
3,441
|
6,313
|
5,372
|
6,837
|
8,467
|
9,578
|
11,003
|
Free Cash Flow
3 |
49,041
|
53,013
|
124,047
|
86,339
|
110,956
|
115,774
|
116,798
|
136,407
|
FCF margin
|
29,213.92%
|
26,969.58%
|
45,556.09%
|
27,411.34%
|
31,918.83%
|
27,222.89%
|
24,523.17%
|
25,377.24%
|
FCF Conversion (EBITDA)
|
103,368.54%
|
82,732.08%
|
119,789.64%
|
86,879.53%
|
100,505.43%
|
84,294.64%
|
77,051.73%
|
80,951.85%
|
FCF Conversion (Net income)
|
142,681.67%
|
145,741.41%
|
174,659.92%
|
144,522.89%
|
148,861.74%
|
121,648.3%
|
108,273.28%
|
110,742.59%
|
Dividend per Share
2 |
550.0
|
552.9
|
730.0
|
730.0
|
850.0
|
895.2
|
958.6
|
996.4
|
Announcement Date
|
2/11/20
|
2/8/21
|
2/9/22
|
2/9/23
|
2/14/24
|
-
|
-
|
-
|
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 |
75.4
|
75.3
|
77.95
|
81.84
|
79.89
|
72.7
|
86.67
|
87.88
|
100.4
|
94.99
|
104.3
|
107
|
117.9
|
113.1
|
126.3
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
28.4
|
-
|
31.86
|
33.76
|
35.9
|
36.39
|
39.61
|
-
|
-
|
EBIT
1 |
24.59
|
23.12
|
23.19
|
20.65
|
15.45
|
18.38
|
23.63
|
21.9
|
26.4
|
28.67
|
28.31
|
28.25
|
31.29
|
33.4
|
39.4
|
Operating Margin
|
32.61%
|
30.7%
|
29.75%
|
25.24%
|
19.34%
|
25.29%
|
27.27%
|
24.92%
|
26.3%
|
30.18%
|
27.13%
|
26.41%
|
26.53%
|
29.53%
|
31.2%
|
Earnings before Tax (EBT)
1 |
23.08
|
24.12
|
23.2
|
22.59
|
12.49
|
21.75
|
27.31
|
24.66
|
22.42
|
31.69
|
31.83
|
30.87
|
32.03
|
37.1
|
43.2
|
Net income
1 |
16.82
|
19.6
|
19.56
|
17.17
|
3.199
|
16.65
|
22.79
|
19.32
|
15.85
|
24.69
|
24.53
|
23.98
|
23.76
|
28.9
|
33.7
|
Net margin
|
22.31%
|
26.03%
|
25.1%
|
20.98%
|
4%
|
22.9%
|
26.29%
|
21.98%
|
15.8%
|
26%
|
23.51%
|
22.41%
|
20.14%
|
25.55%
|
26.68%
|
EPS
2 |
1,471
|
1,724
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,151
|
2,184
|
2,270
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/9/22
|
4/28/22
|
7/29/22
|
10/28/22
|
2/9/23
|
4/28/23
|
7/31/23
|
10/31/23
|
2/14/24
|
4/29/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
56.9
|
86.4
|
114
|
132
|
193
|
341
|
439
|
543
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
49,041
|
53,013
|
124,047
|
86,339
|
110,956
|
115,774
|
116,798
|
136,407
|
ROE (net income / shareholders' equity)
|
32.5%
|
27%
|
39.8%
|
26.5%
|
28%
|
28.7%
|
25.3%
|
23.1%
|
ROA (Net income/ Total Assets)
|
17.8%
|
14%
|
20.3%
|
13.7%
|
14.3%
|
15.6%
|
15%
|
13.9%
|
Assets
1 |
193
|
260.4
|
350.1
|
436.6
|
521.2
|
609.1
|
719
|
885.3
|
Book Value Per Share
3 |
10,947
|
13,485
|
19,053
|
22,109
|
26,840
|
33,892
|
42,583
|
53,012
|
Cash Flow per Share
3 |
5,455
|
6,516
|
11,851
|
9,073
|
10,973
|
12,003
|
12,847
|
14,554
|
Capex
1 |
11.8
|
19.3
|
9.42
|
14.6
|
8.76
|
17
|
18.4
|
17.7
|
Capex / Sales
|
7.03%
|
9.82%
|
3.46%
|
4.63%
|
2.52%
|
4%
|
3.86%
|
3.29%
|
Announcement Date
|
2/11/20
|
2/8/21
|
2/9/22
|
2/9/23
|
2/14/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
126,200
KRW Average target price
150,955
KRW Spread / Average Target +19.62% Consensus |
1st Jan change
|
Capi.
|
---|
| +47.43% | 974M | | +28.34% | 447B | | +41.85% | 298B | | +15.41% | 148B | | +12.02% | 96.81B | | +21.68% | 87.04B | | +68.62% | 63.07B | | +12.21% | 45.37B | | +12.21% | 33.59B | | -16.29% | 29.88B |
Other Internet Services
|