|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Capitalization1 |
12 613 354 | 9 494 291 | 7 677 694 | 9 854 183 | 9 854 183 | - |
| Entreprise Value (EV)2 |
12 044 | 9 644 | 8 222 | 10 802 | 10 509 | 10 490 |
| P/E ratio |
5,61x | 6,01x | 10,7x | 35,8x | 10,4x | 9,42x |
| Yield |
1,09% | 3,79% | 4,69% | 1,21% | 2,43% | 2,74% |
| Capitalization / Revenue |
0,79x | 0,57x | 0,51x | 0,80x | 0,66x | 0,63x |
| EV / Revenue |
0,76x | 0,58x | 0,54x | 0,88x | 0,71x | 0,67x |
| EV / EBITDA |
3,33x | 3,63x | 4,47x | 9,10x | 4,99x | 4,60x |
| Price to Book |
1,10x | 0,75x | 0,58x | 0,75x | 0,70x | 0,67x |
| Nbr of stocks (in thousands) |
34 275 | 34 275 | 34 275 | 34 275 | 34 275 | - |
| Reference price (KRW) |
368 000 | 277 000 | 224 000 | 289 000 | 289 000 | 289 000 |
| Last update |
02/08/2018 | 02/12/2019 | 02/07/2020 | 01/22/2021 | 01/22/2021 | 01/22/2021 |
|
1 KRW in Million 2 KRW in Billions Estimates
|
|
| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net sales1 |
15 874 | 16 545 | 15 123 | 12 314 | 14 824 | 15 695 |
| EBITDA1 |
3 621 | 2 654 | 1 839 | 1 188 | 2 105 | 2 281 |
| Operating profit (EBIT)1 |
2 928 | 1 969 | 1 108 | 371 | 1 250 | 1 366 |
| Operating Margin |
18,4% | 11,9% | 7,32% | 3,01% | 8,44% | 8,70% |
| Pre-Tax Profit (EBT)1 |
3 078 | 2 291 | 1 249 | 388 | 1 461 | 1 587 |
| Net income1 |
2 241 | 1 615 | 716 | 276 | 959 | 1 059 |
| Net margin |
14,1% | 9,76% | 4,74% | 2,24% | 6,47% | 6,74% |
| EPS2 |
65 625 | 46 074 | 20 860 | 8 065 | 27 666 | 30 680 |
| Dividend per Share2 |
4 000 | 10 500 | 10 500 | 3 503 | 7 035 | 7 918 |
| Last update |
02/08/2018 | 02/12/2019 | 02/07/2020 | 01/22/2021 | 01/22/2021 | 01/22/2021 |
|
1 KRW in Billions 2 KRW Estimates
|
|
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net Debt1 |
- | 150 | 544 | 948 | 654 | 636 |
| Net Cash position1 |
569 | - | - | - | - | - |
| Leverage (Debt / EBITDA) |
-0,16x | 0,06x | 0,30x | 0,80x | 0,31x | 0,28x |
| Free Cash Flow2 |
1 109 114 | -465 522 | 385 633 | 122 607 | 316 167 | 527 531 |
| ROE (Net Profit / Equities) |
21,5% | 13,0% | 5,49% | 2,07% | 7,09% | 7,30% |
| Shareholders' equity1 |
10 413 | 12 390 | 13 042 | 13 343 | 13 525 | 14 497 |
| ROA (Net Profit / Asset) |
12,7% | 7,83% | 3,71% | 1,49% | 5,17% | 5,18% |
| Assets1 |
17 686 | 20 638 | 19 317 | 18 571 | 18 565 | 20 424 |
| Book Value Per Share3 |
336 030 | 371 541 | 385 244 | 386 887 | 410 035 | 433 566 |
| Cash Flow per Share3 |
91 512 | 40 289 | 37 282 | 33 804 | 57 448 | 63 982 |
| Capex1 |
2 020 | 1 846 | 892 | 1 251 | 1 354 | 1 416 |
| Capex / Sales |
12,7% | 11,2% | 5,90% | 10,2% | 9,13% | 9,02% |
| Last update |
02/08/2018 | 02/12/2019 | 02/07/2020 | 01/22/2021 | 01/22/2021 | 01/22/2021 |
|
1 KRW in Billions 2 KRW in Million 3 KRW Estimates
|
|
|
|
|
|
Financial data source
© 2021 S&P Global Market Intelligence
|
|
Capitalization (KRW) 9 854 182 962 500 Capitalization (USD) 8 909 024 548 Net sales (KRW) 15 123 478 000 000 Net sales (USD) 13 716 994 546 Sales / Employee (KRW) 6 210 873 922 Sales / Employee (USD) 5 633 263 Free-Float capitalization (KRW) 6 412 974 425 000 Free-Float capitalization (USD) 5 797 877 591 Avg. Exchange 20 sessions (KRW) 127 242 654 000 Avg. Exchange 20 sessions (USD) 115 409 087 Average Daily Capital Traded 1%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|
Canada
Deutschland
España
France
Italia
Schweiz (DE)
United Kingdom
Report
