|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Capitalization1 |
2 239 254 | 2 245 423 | 2 300 942 | 2 017 179 | 2 017 179 | - |
| Entreprise Value (EV)2 |
6 087 | 6 419 | 5 464 | 4 450 | 4 455 | 4 415 |
| P/E ratio |
12,6x | 14,5x | 11,0x | 7,21x | 7,77x | 7,54x |
| Yield |
2,75% | 3,30% | 3,75% | 4,19% | 4,37% | 4,38% |
| Capitalization / Revenue |
0,10x | 0,09x | 0,09x | 0,10x | 0,09x | 0,08x |
| EV / Revenue |
0,27x | 0,25x | 0,22x | 0,21x | 0,20x | 0,18x |
| EV / EBITDA |
9,92x | 9,23x | 6,13x | 5,64x | 5,76x | 5,69x |
| Price to Book |
0,80x | 0,78x | 0,75x | 0,61x | 0,59x | 0,56x |
| Nbr of stocks (in thousands) |
123 375 | 123 375 | 123 375 | 123 375 | 123 375 | - |
| Reference price (KRW) |
18 150 | 18 200 | 18 650 | 16 350 | 16 350 | 16 350 |
| Last update |
01/24/2018 | 01/30/2019 | 01/31/2020 | 01/19/2021 | 01/19/2021 | 01/19/2021 |
|
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 |
22 572 | 25 174 | 24 423 | 21 192 | 22 693 | 23 935 |
| EBITDA1 |
614 | 696 | 892 | 788 | 774 | 776 |
| Operating profit (EBIT)1 |
401 | 473 | 605 | 502 | 489 | 500 |
| Operating Margin |
1,78% | 1,88% | 2,48% | 2,37% | 2,16% | 2,09% |
| Pre-Tax Profit (EBT)1 |
248 | 176 | 330 | 396 | 390 | 377 |
| Net income1 |
176 | 155 | 209 | 273 | 256 | 263 |
| Net margin |
0,78% | 0,62% | 0,86% | 1,29% | 1,13% | 1,10% |
| EPS2 |
1 444 | 1 258 | 1 697 | 2 266 | 2 105 | 2 170 |
| Dividend per Share2 |
500 | 600 | 700 | 686 | 714 | 717 |
| Last update |
01/24/2018 | 01/30/2019 | 01/31/2020 | 01/19/2021 | 01/19/2021 | 01/19/2021 |
|
1 KRW in Billions 2 KRW Estimates
|
|
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net Debt1 |
3 848 | 4 173 | 3 163 | 2 433 | 2 438 | 2 398 |
| Net Cash position1 |
- | - | - | - | - | - |
| Leverage (Debt / EBITDA) |
6,27x | 6,00x | 3,55x | 3,09x | 3,15x | 3,09x |
| Free Cash Flow2 |
309 467 | -245 079 | 1 525 002 | 649 600 | 260 167 | 363 400 |
| ROE (Net Profit / Equities) |
6,61% | 5,45% | 7,05% | 8,84% | 7,66% | 7,43% |
| Shareholders' equity1 |
2 661 | 2 849 | 2 969 | 3 088 | 3 341 | 3 533 |
| ROA (Net Profit / Asset) |
2,01% | 1,63% | 2,22% | 2,93% | 2,67% | 2,66% |
| Assets1 |
8 750 | 9 525 | 9 420 | 9 308 | 9 594 | 9 874 |
| Book Value Per Share3 |
22 774 | 23 402 | 24 706 | 26 603 | 27 843 | 29 407 |
| Cash Flow per Share3 |
3 137 | -1 184 | 13 041 | 6 614 | 5 687 | 5 671 |
| Capex1 |
72,8 | 99,0 | 84,0 | 85,4 | 92,4 | 93,0 |
| Capex / Sales |
0,32% | 0,39% | 0,34% | 0,40% | 0,41% | 0,39% |
| Last update |
01/24/2018 | 01/30/2019 | 01/31/2020 | 01/19/2021 | 01/19/2021 | 01/19/2021 |
|
1 KRW in Billions 2 KRW in Million 3 KRW Estimates
|
|
|
|
|
|
Financial data source
© 2021 S&P Global Market Intelligence
|
|
Capitalization (KRW) 2 017 179 467 850 Capitalization (USD) 1 828 049 470 Net sales (KRW) 24 422 575 000 000 Net sales (USD) 22 126 852 950 Sales / Employee (KRW) 12 078 424 827 Sales / Employee (USD) 10 943 053 Free-Float capitalization (KRW) 734 074 028 714 Free-Float capitalization (USD) 665 247 520 Avg. Exchange 20 sessions (KRW) 28 509 380 550 Avg. Exchange 20 sessions (USD) 25 829 499 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
