|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Capitalization1 |
15 798 293 | 14 514 331 | 14 625 979 | 15 691 304 | 15 691 304 | - |
| Entreprise Value (EV)1 |
15 820 326 | 14 536 236 | 14 659 767 | 15 730 170 | 15 729 212 | 15 727 900 |
| P/E ratio |
9,43x | 6,45x | 20,3x | 49,4x | 18,3x | 15,3x |
| Yield |
- | 1,54% | 1,91% | 1,88% | 1,97% | 2,01% |
| Capitalization / Revenue |
169x | 143x | 147x | 185x | 171x | 165x |
| EV / Revenue |
170x | 143x | 148x | 185x | 171x | 166x |
| EV / EBITDA |
1 375x | 1 377x | 1 279x | 1 875x | 1 313x | 1 296x |
| Price to Book |
1,16x | 0,87x | 0,87x | 1,15x | 1,10x | 1,04x |
| Nbr of stocks (in thousands) |
55 824 | 55 824 | 55 824 | 52 304 | 52 304 | - |
| Reference price (KRW) |
283 000 | 260 000 | 262 000 | 300 000 | 300 000 | 300 000 |
| Last update |
02/06/2018 | 02/12/2019 | 02/07/2020 | 01/15/2021 | 01/15/2021 | 01/15/2021 |
|
1 KRW in Billions Estimates
|
|
| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net sales1 |
93 296 | 101 507 | 99 265 | 84 812 | 91 718 | 94 939 |
| EBITDA1 |
11 503 | 10 559 | 11 460 | 8 389 | 11 984 | 12 136 |
| Operating profit (EBIT)1 |
5 861 | 4 689 | 3 950 | 525 | 4 045 | 4 488 |
| Operating Margin |
6,28% | 4,62% | 3,98% | 0,62% | 4,41% | 4,73% |
| Pre-Tax Profit (EBT)1 |
7 442 | 7 528 | 2 777 | 841 | 4 084 | 5 076 |
| Net income1 |
1 677 | 2 253 | 717 | 426 | 1 163 | 1 391 |
| Net margin |
1,80% | 2,22% | 0,72% | 0,50% | 1,27% | 1,46% |
| EPS2 |
30 007 | 40 310 | 12 917 | 6 073 | 16 430 | 19 645 |
| Dividend per Share2 |
- | 4 000 | 5 000 | 5 643 | 5 918 | 6 038 |
| Last update |
02/06/2018 | 02/12/2019 | 02/07/2020 | 01/15/2021 | 01/15/2021 | 01/15/2021 |
|
1 KRW in Billions 2 KRW Estimates
|
|
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net Debt1 |
22 033 | 21 906 | 33 788 | 38 866 | 37 908 | 36 596 |
| Net Cash position1 |
- | - | - | - | - | - |
| Leverage (Debt / EBITDA) |
1,92x | 2,07x | 2,95x | 4,63x | 3,16x | 3,02x |
| Free Cash Flow2 |
1 958 207 | 1 580 920 | 118 730 | 2 122 860 | 2 005 773 | 2 475 194 |
| ROE (Net Profit / Equities) |
11,7% | 12,4% | 3,17% | 2,35% | 5,91% | 6,92% |
| Shareholders' equity1 |
14 330 | 18 132 | 22 636 | 18 109 | 19 665 | 20 107 |
| ROA (Net Profit / Asset) |
4,85% | 5,23% | 1,30% | 0,30% | 1,76% | 2,08% |
| Assets1 |
34 589 | 43 045 | 55 197 | 139 949 | 66 017 | 66 880 |
| Book Value Per Share3 |
244 698 | 297 854 | 301 682 | 261 615 | 273 612 | 288 044 |
| Cash Flow per Share3 |
124 141 | 140 736 | 144 320 | 128 631 | 150 248 | 149 135 |
| Capex1 |
4 972 | 6 276 | 7 863 | 7 306 | 7 222 | 6 876 |
| Capex / Sales |
5,33% | 6,18% | 7,92% | 8,61% | 7,87% | 7,24% |
| Last update |
02/06/2018 | 02/12/2019 | 02/07/2020 | 01/15/2021 | 01/15/2021 | 01/15/2021 |
|
1 KRW in Billions 2 KRW in Million 3 KRW Estimates
|
|
|
|
|
|
Financial data source
© 2021 S&P Global Market Intelligence
|
|
Capitalization (KRW) 15 691 304 100 000 Capitalization (USD) 14 230 281 136 Net sales (KRW) 99 264 574 000 000 Net sales (USD) 89 735 174 896 Sales / Employee (KRW) 23 279 684 334 Sales / Employee (USD) 21 044 835 Free-Float capitalization (KRW) 7 022 758 019 283 Free-Float capitalization (USD) 6 368 866 496 Avg. Exchange 20 sessions (KRW) 263 777 700 000 Avg. Exchange 20 sessions (USD) 238 455 041 Average Daily Capital Traded 2%
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
