slotkoers
Korea S.E.
00:00:00 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
35.950
KRW
|
-2,44%
|
|
-6,99%
|
+35,15%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.326.000
|
1.877.247
|
2.270.160
|
3.099.641
|
2.903.185
|
3.923.665
|
-
|
-
|
Bedrijfswaarde
2 |
2.410
|
2.500
|
3.180
|
3.749
|
3.095
|
3.265
|
2.922
|
2.618
|
K/w-verhouding
|
-3,74
x
|
52,8
x
|
34,2
x
|
15,7
x
|
18
x
|
13,7
x
|
10,6
x
|
10,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
0,28%
|
0,32%
|
0,28%
|
Marktkapitalisatie/omzet
|
0,53
x
|
0,67
x
|
0,79
x
|
0,98
x
|
0,81
x
|
0,99
x
|
0,8
x
|
0,78
x
|
Bedrijfswaarde/omzet
|
0,97
x
|
0,9
x
|
1,11
x
|
1,19
x
|
0,86
x
|
0,82
x
|
0,6
x
|
0,52
x
|
Bedrijfswaarde/EBITDA
|
-12,3
x
|
19,8
x
|
27,6
x
|
20,2
x
|
12,4
x
|
8,77
x
|
5,84
x
|
5,08
x
|
Bedrijfswaarde/FCF
|
-11
x
|
96,6
x
|
-29,8
x
|
5,48
x
|
4,55
x
|
10,3
x
|
8,05
x
|
5,95
x
|
FCF Yield
|
-9,05%
|
1,04%
|
-3,36%
|
18,2%
|
22%
|
9,69%
|
12,4%
|
16,8%
|
Price to Book
|
1,61
x
|
1,38
x
|
1,76
x
|
2,04
x
|
1,73
x
|
2
x
|
1,7
x
|
1,47
x
|
Aantal aandelen (in duizenden)
|
85.000
|
109.142
|
109.142
|
109.142
|
109.142
|
109.142
|
-
|
-
|
Referentieprijs
3 |
15.600
|
17.200
|
20.800
|
28.400
|
26.600
|
35.950
|
35.950
|
35.950
|
Datum van publicatie
|
23/01/20
|
26/01/21
|
27/01/22
|
30/01/23
|
31/01/24
|
-
|
-
|
-
|
1KRW in Miljoen2KRW in Miljard3KRW Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.496
|
2.785
|
2.873
|
3.163
|
3.587
|
3.972
|
4.885
|
5.030
|
EBITDA
1 |
-196,1
|
126,3
|
115,3
|
185,8
|
250
|
372,5
|
500,1
|
515,3
|
Bedrijfsresultaat (EBIT)
1 |
-207,7
|
82,06
|
80,22
|
147,5
|
210
|
330,9
|
453,4
|
442,3
|
Operationele Marge
|
-8,32%
|
2,95%
|
2,79%
|
4,66%
|
5,86%
|
8,33%
|
9,28%
|
8,79%
|
Resultaat voor belastingen (EBT)
1 |
-277,2
|
15,02
|
35,28
|
103,9
|
180,8
|
335,4
|
450,7
|
483,9
|
Nettowinst (verlies)
1 |
-282,1
|
31,02
|
66,51
|
197,8
|
161
|
286,3
|
370,9
|
373,5
|
Nettomarge
|
-11,3%
|
1,11%
|
2,32%
|
6,25%
|
4,49%
|
7,21%
|
7,59%
|
7,43%
|
WPA
2 |
-4.168
|
326,0
|
609,0
|
1.812
|
1.475
|
2.623
|
3.399
|
3.423
|
Free Cash Flow
3 |
-218.181
|
25.874
|
-106.865
|
683.758
|
679.515
|
316.550
|
363.200
|
439.867
|
FCF-marge
|
-8.741,48%
|
928,96%
|
-3.720,26%
|
21.615,05%
|
18.941,82%
|
7.970,36%
|
7.434,97%
|
8.744,21%
|
Kasstroomconversie (ebitda)
|
-
|
20.492,71%
|
-
|
368.010,34%
|
271.830,95%
|
84.987,47%
|
72.628,38%
|
85.365,42%
|
Kasstroomconversie (nettowinst)
|
-
|
83.408,19%
|
-
|
345.685,21%
|
421.985,9%
|
110.550,39%
|
97.923,97%
|
117.754,84%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
100,0
|
114,3
|
100,0
|
Datum van publicatie
|
23/01/20
|
26/01/21
|
27/01/22
|
30/01/23
|
31/01/24
|
-
|
-
|
-
|
1KRW in Miljard2KRW3KRW in Miljoen Fiscaal tijdperk: 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
|
---|
Omzet
1 |
798
|
677,4
|
-
|
782,5
|
917,6
|
684,4
|
986,8
|
927
|
989,2
|
747,8
|
1.016
|
1.038
|
1.241
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
30,73
|
23,56
|
-
|
31,83
|
60,67
|
31,91
|
67,24
|
41,12
|
69,78
|
44,68
|
84,32
|
90,48
|
123,4
|
Operationele Marge
|
3,85%
|
3,48%
|
-
|
4,07%
|
6,61%
|
4,66%
|
6,81%
|
4,44%
|
7,05%
|
5,98%
|
8,3%
|
8,72%
|
9,94%
|
Resultaat voor belastingen (EBT)
1 |
7,076
|
14,42
|
-
|
36,7
|
23,48
|
16,9
|
56,23
|
42,77
|
64,93
|
54,33
|
80,05
|
81,4
|
133,2
|
Nettowinst (verlies)
1 |
35,76
|
14,39
|
26,57
|
32,94
|
123,9
|
18,89
|
54,04
|
41,18
|
46,92
|
56,24
|
68,73
|
75
|
107,3
|
Nettomarge
|
4,48%
|
2,12%
|
-
|
4,21%
|
13,5%
|
2,76%
|
5,48%
|
4,44%
|
4,74%
|
7,52%
|
6,77%
|
7,23%
|
8,64%
|
WPA
|
-
|
-
|
243,0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/01/22
|
27/04/22
|
16/08/22
|
27/10/22
|
30/01/23
|
27/04/23
|
26/07/23
|
26/10/23
|
31/01/24
|
26/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.084
|
623
|
909
|
649
|
192
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
658
|
1.002
|
1.305
|
Hefboom (schuld/ebitda)
|
-5,528
x
|
4,931
x
|
7,888
x
|
3,495
x
|
0,7676
x
|
-
|
-
|
-
|
Free Cash Flow
2 |
-218.181
|
25.874
|
-106.865
|
683.758
|
679.515
|
316.550
|
363.200
|
439.867
|
ROE (netto-inkomsten/eigen vermogen)
|
-37,9%
|
2,01%
|
5,01%
|
14,1%
|
9,97%
|
15,9%
|
17,3%
|
15,6%
|
ROA (netto-inkomsten/totale activa)
|
-8,76%
|
0,54%
|
1,6%
|
4,43%
|
3,17%
|
5,27%
|
6,16%
|
5,65%
|
Totale activa
1 |
3.219
|
5.732
|
4.152
|
4.466
|
5.081
|
5.437
|
6.019
|
6.611
|
Nettoactief per aandeel
3 |
9.695
|
12.493
|
11.847
|
13.930
|
15.391
|
17.953
|
21.178
|
24.509
|
Cashflow per aandeel
3 |
-2.364
|
592,0
|
-574,0
|
6.562
|
6.727
|
3.214
|
3.961
|
4.526
|
Capex
1 |
27,9
|
30,5
|
44,2
|
32,5
|
54,7
|
70,3
|
66,9
|
51,3
|
Capex/omzet
|
1,12%
|
1,1%
|
1,54%
|
1,03%
|
1,52%
|
1,77%
|
1,37%
|
1,02%
|
Datum van publicatie
|
23/01/20
|
26/01/21
|
27/01/22
|
30/01/23
|
31/01/24
|
-
|
-
|
-
|
1KRW in Miljard2KRW in Miljoen3KRW Laatste slotkoers
35.950
KRW Gemiddelde koersdoel
46.850
KRW Spread / Gemiddelde doel +30,32% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +35,15% | 2,84 mld. | | +33,36% | 29,85 mld. | | +32,51% | 26,03 mld. | | -9,02% | 3,05 mld. | | +18,28% | 2,57 mld. | | +25,06% | 1,72 mld. | | +13,64% | 786 mln. | | +1,14% | 593 mln. | | -28,46% | 384 mln. | | -9,38% | 331 mln. |
Locomotieven en rollend materieel
|