Beurs gesloten -
Nyse
22:00:02 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
13,52
USD
|
+1,05%
|
|
+1,05%
|
+0,60%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.621.522
|
5.888.929
|
7.171.900
|
8.654.243
|
8.588.458
|
8.993.266
|
-
|
-
|
Bedrijfswaarde
2 |
10.746
|
9.368
|
12.590
|
16.212
|
15.927
|
15.680
|
15.272
|
14.062
|
K/w-verhouding
|
10,7
x
|
8,95
x
|
5,32
x
|
6,49
x
|
8,52
x
|
7,56
x
|
6,84
x
|
6,52
x
|
Dividendrendement
|
4,07%
|
5,63%
|
6,24%
|
5,8%
|
5,7%
|
5,52%
|
5,71%
|
5,88%
|
Marktkapitalisatie/omzet
|
0,27
x
|
0,25
x
|
0,29
x
|
0,34
x
|
0,33
x
|
0,33
x
|
0,32
x
|
0,32
x
|
Bedrijfswaarde/omzet
|
0,44
x
|
0,39
x
|
0,51
x
|
0,63
x
|
0,6
x
|
0,58
x
|
0,55
x
|
0,49
x
|
Bedrijfswaarde/EBITDA
|
2,24
x
|
1,94
x
|
2,38
x
|
3,03
x
|
2,92
x
|
2,77
x
|
2,63
x
|
2,37
x
|
Bedrijfswaarde/FCF
|
22,3
x
|
6,11
x
|
6,09
x
|
103
x
|
8,8
x
|
9,25
x
|
8,67
x
|
5,73
x
|
FCF Yield
|
4,48%
|
16,4%
|
16,4%
|
0,97%
|
11,4%
|
10,8%
|
11,5%
|
17,4%
|
Price to Book
|
0,48
x
|
0,42
x
|
0,48
x
|
0,52
x
|
0,53
x
|
0,53
x
|
0,51
x
|
0,48
x
|
Aantal aandelen (in duizenden)
|
245.242
|
245.372
|
234.376
|
256.043
|
249.664
|
245.718
|
-
|
-
|
Referentieprijs
3 |
27.000
|
24.000
|
30.600
|
33.800
|
34.400
|
36.600
|
36.600
|
36.600
|
Datum van publicatie
|
6/02/20
|
9/02/21
|
9/02/22
|
9/02/23
|
7/02/24
|
-
|
-
|
-
|
1KRW in Miljoen2KRW in Miljard3KRW Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
24.342
|
23.917
|
24.898
|
25.650
|
26.387
|
26.996
|
27.933
|
28.466
|
EBITDA
1 |
4.790
|
4.818
|
5.280
|
5.346
|
5.460
|
5.664
|
5.799
|
5.942
|
Bedrijfsresultaat (EBIT)
1 |
1.151
|
1.184
|
1.672
|
1.690
|
1.650
|
1.761
|
1.919
|
1.978
|
Operationele Marge
|
4,73%
|
4,95%
|
6,71%
|
6,59%
|
6,25%
|
6,52%
|
6,87%
|
6,95%
|
Resultaat voor belastingen (EBT)
1 |
979,7
|
975,1
|
1.978
|
1.894
|
1.324
|
1.710
|
1.894
|
1.959
|
Nettowinst (verlies)
1 |
619,2
|
658
|
1.357
|
1.262
|
1.010
|
1.252
|
1.327
|
1.380
|
Nettomarge
|
2,54%
|
2,75%
|
5,45%
|
4,92%
|
3,83%
|
4,64%
|
4,75%
|
4,85%
|
WPA
2 |
2.524
|
2.683
|
5.747
|
5.205
|
4.038
|
4.840
|
5.352
|
5.612
|
Free Cash Flow
3 |
481.835
|
1.532.261
|
2.066.813
|
157.208
|
1.810.317
|
1.694.440
|
1.760.787
|
2.452.951
|
FCF-marge
|
1.979,44%
|
6.406,66%
|
8.301,12%
|
612,9%
|
6.860,64%
|
6.276,75%
|
6.303,6%
|
8.617,07%
|
Kasstroomconversie (ebitda)
|
10.059,19%
|
31.800,2%
|
39.147,89%
|
2.940,67%
|
33.156,6%
|
29.917,28%
|
30.363,03%
|
41.283,45%
|
Kasstroomconversie (nettowinst)
|
77.815,73%
|
232.866,41%
|
152.318,74%
|
12.452,12%
|
179.257,06%
|
135.315,11%
|
132.713,52%
|
177.743,61%
|
Dividend per aandeel
2 |
1.100
|
1.350
|
1.910
|
1.960
|
1.960
|
2.021
|
2.089
|
2.151
|
Datum van publicatie
|
6/02/20
|
9/02/21
|
9/02/22
|
9/02/23
|
7/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
6.624
|
6.278
|
6.312
|
6.477
|
6.583
|
6.444
|
6.548
|
6.697
|
6.698
|
6.655
|
6.661
|
6.812
|
6.880
|
6.704
|
6.818
|
EBITDA
1 |
1.284
|
1.518
|
1.387
|
1.360
|
1.081
|
1.416
|
1.505
|
1.260
|
1.279
|
1.480
|
1.460
|
1.416
|
1.332
|
1.480
|
1.460
|
Bedrijfsresultaat (EBIT)
1 |
369,4
|
626,6
|
459,2
|
452,9
|
151,4
|
486,1
|
576,1
|
321,9
|
265,6
|
506,5
|
534,4
|
401,1
|
311,5
|
517,5
|
506,7
|
Operationele Marge
|
5,58%
|
9,98%
|
7,27%
|
6,99%
|
2,3%
|
7,54%
|
8,8%
|
4,81%
|
3,97%
|
7,61%
|
8,02%
|
5,89%
|
4,53%
|
7,72%
|
7,43%
|
Resultaat voor belastingen (EBT)
1 |
507,2
|
642,2
|
539,7
|
439
|
273,2
|
437,6
|
548,1
|
350,3
|
-12
|
529
|
537
|
423,2
|
228,8
|
-
|
-
|
Nettowinst (verlies)
1 |
404,6
|
409,8
|
313,1
|
297,6
|
242
|
296,6
|
394,5
|
264,3
|
54,4
|
375,5
|
383,3
|
266,1
|
214,6
|
-
|
-
|
Nettomarge
|
6,11%
|
6,53%
|
4,96%
|
4,59%
|
3,68%
|
4,6%
|
6,03%
|
3,95%
|
0,81%
|
5,64%
|
5,75%
|
3,91%
|
3,12%
|
-
|
-
|
WPA
2 |
1.711
|
1.736
|
1.325
|
1.233
|
-
|
-
|
-
|
1.062
|
241,0
|
1.523
|
1.592
|
1.197
|
692,9
|
1.728
|
1.654
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/02/22
|
12/05/22
|
10/08/22
|
8/11/22
|
9/02/23
|
11/05/23
|
7/08/23
|
7/11/23
|
7/02/24
|
9/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.125
|
3.479
|
5.418
|
7.558
|
7.339
|
6.687
|
6.279
|
5.069
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,8611
x
|
0,722
x
|
1,026
x
|
1,414
x
|
1,344
x
|
1,181
x
|
1,083
x
|
0,8531
x
|
Free Cash Flow
2 |
481.835
|
1.532.261
|
2.066.813
|
157.208
|
1.810.317
|
1.694.440
|
1.760.787
|
2.452.951
|
ROE (netto-inkomsten/eigen vermogen)
|
4,61%
|
4,76%
|
9,09%
|
7,22%
|
6,05%
|
7,1%
|
7,27%
|
7,37%
|
ROA (netto-inkomsten/totale activa)
|
1,87%
|
1,93%
|
4,12%
|
3,23%
|
2,41%
|
3,08%
|
3,07%
|
3,21%
|
Totale activa
1 |
33.126
|
34.100
|
32.926
|
39.070
|
41.847
|
40.638
|
43.169
|
42.963
|
Nettoactief per aandeel
3 |
55.728
|
57.125
|
63.675
|
64.880
|
64.954
|
68.989
|
72.127
|
75.709
|
Cashflow per aandeel
3 |
15.271
|
19.324
|
23.599
|
14.049
|
22.049
|
23.036
|
22.716
|
24.143
|
Capex
1 |
3.263
|
3.208
|
2.855
|
3.502
|
3.693
|
3.468
|
3.393
|
3.186
|
Capex/omzet
|
13,41%
|
13,41%
|
11,47%
|
13,65%
|
14%
|
12,85%
|
12,15%
|
11,19%
|
Datum van publicatie
|
6/02/20
|
9/02/21
|
9/02/22
|
9/02/23
|
7/02/24
|
-
|
-
|
-
|
1KRW in Miljard2KRW in Miljoen3KRW Laatste slotkoers
36.600
KRW Gemiddelde koersdoel
45.988
KRW Spread / Gemiddelde doel +25,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,90% | 209 mld. | | +9,35% | 173 mld. | | +2,48% | 120 mld. | | -10,45% | 82,52 mld. | | +19,79% | 71,62 mld. | | -0,13% | 58,26 mld. | | -10,89% | 47,84 mld. | | -26,13% | 41,35 mld. | | -18,02% | 38,12 mld. |
andere geintegreerde telecommunicatiediensten
|