Geschatte realtime
Cboe BZX
17:57:39 15-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
74,84
USD
|
+1,05%
|
|
+2,48%
|
-20,96%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.947.349
|
21.335.833
|
20.759.220
|
20.972.297
|
37.900.165
|
30.464.297
|
-
|
-
|
Bedrijfswaarde
2 |
26.878
|
37.079
|
25.122
|
20.972
|
37.900
|
41.668
|
42.481
|
43.151
|
K/w-verhouding
|
10,4
x
|
13,5
x
|
3,22
x
|
5,88
x
|
20,5
x
|
17,2
x
|
12,3
x
|
12,8
x
|
Dividendrendement
|
4,23%
|
2,94%
|
6,19%
|
-
|
-
|
2,5%
|
2,67%
|
2,73%
|
Marktkapitalisatie/omzet
|
0,29
x
|
0,37
x
|
0,27
x
|
0,25
x
|
0,49
x
|
0,4
x
|
0,37
x
|
0,38
x
|
Bedrijfswaarde/omzet
|
0,42
x
|
0,64
x
|
0,33
x
|
0,25
x
|
0,49
x
|
0,55
x
|
0,52
x
|
0,53
x
|
Bedrijfswaarde/EBITDA
|
3,67
x
|
6,15
x
|
1,96
x
|
2,45
x
|
5,15
x
|
5,75
x
|
4,72
x
|
4,6
x
|
Bedrijfswaarde/FCF
|
7,71
x
|
6,7
x
|
7,87
x
|
-
|
-
|
42,2
x
|
19,5
x
|
23,6
x
|
FCF Yield
|
13%
|
14,9%
|
12,7%
|
-
|
-
|
2,37%
|
5,14%
|
4,23%
|
Price to Book
|
0,43
x
|
0,47
x
|
0,41
x
|
-
|
-
|
0,61
x
|
0,57
x
|
0,56
x
|
Aantal aandelen (in duizenden)
|
80.116
|
78.441
|
75.626
|
75.849
|
75.876
|
75.876
|
-
|
-
|
Referentieprijs
3 |
236.500
|
272.000
|
274.500
|
276.500
|
499.500
|
401.500
|
401.500
|
401.500
|
Datum van publicatie
|
31/01/20
|
28/01/21
|
12/01/22
|
27/01/23
|
23/01/24
|
-
|
-
|
-
|
1KRW in Miljoen2KRW in Miljard3KRW Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
64.367
|
57.793
|
76.400
|
84.750
|
77.127
|
75.728
|
81.464
|
80.972
|
EBITDA
1 |
7.330
|
6.025
|
12.818
|
8.544
|
7.355
|
7.252
|
8.998
|
9.374
|
Bedrijfsresultaat (EBIT)
1 |
3.869
|
2.403
|
9.200
|
4.850
|
3.531
|
3.250
|
4.659
|
4.763
|
Operationele Marge
|
6,01%
|
4,16%
|
12,04%
|
5,72%
|
4,58%
|
4,29%
|
5,72%
|
5,88%
|
Resultaat voor belastingen (EBT)
1 |
3.053
|
2.025
|
9.416
|
4.014
|
2.628
|
3.007
|
4.053
|
3.876
|
Nettowinst (verlies)
1 |
1.835
|
1.602
|
6.617
|
3.560
|
1.832
|
1.944
|
2.739
|
2.550
|
Nettomarge
|
2,85%
|
2,77%
|
8,66%
|
4,2%
|
2,38%
|
2,57%
|
3,36%
|
3,15%
|
WPA
2 |
22.823
|
20.165
|
85.377
|
46.988
|
24.326
|
23.298
|
32.572
|
31.346
|
Free Cash Flow
3 |
3.485.436
|
5.531.325
|
3.190.774
|
-
|
-
|
988.000
|
2.183.800
|
1.825.000
|
FCF-marge
|
5.414,96%
|
9.570,93%
|
4.176,41%
|
-
|
-
|
1.304,67%
|
2.680,68%
|
2.253,87%
|
Kasstroomconversie (ebitda)
|
47.550,48%
|
91.809,65%
|
24.893,82%
|
-
|
-
|
13.622,91%
|
24.270,78%
|
19.468,45%
|
Kasstroomconversie (nettowinst)
|
189.931,67%
|
345.276,21%
|
48.220,86%
|
-
|
-
|
50.823,97%
|
79.730,57%
|
71.555,73%
|
Dividend per aandeel
2 |
10.000
|
8.000
|
17.000
|
-
|
-
|
10.028
|
10.732
|
10.957
|
Datum van publicatie
|
31/01/20
|
28/01/21
|
12/01/22
|
27/01/23
|
23/01/24
|
-
|
-
|
-
|
1KRW in Miljard2KRW3KRW in Miljoen Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
20.610
|
21.334
|
21.300
|
23.000
|
21.200
|
19.247
|
19.400
|
20.100
|
19.000
|
18.664
|
18.100
|
18.769
|
19.132
|
19.473
|
16.589
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.110
|
2.368
|
2.300
|
2.100
|
900
|
-425
|
700
|
1.300
|
1.200
|
304,3
|
600
|
732,6
|
984,1
|
1.101
|
949,3
|
Operationele Marge
|
15,09%
|
11,1%
|
10,8%
|
9,13%
|
4,25%
|
-2,21%
|
3,61%
|
6,47%
|
6,32%
|
1,63%
|
3,31%
|
3,9%
|
5,14%
|
5,65%
|
5,72%
|
Resultaat voor belastingen (EBT)
1 |
3.360
|
2.099
|
2.500
|
2.300
|
627
|
-
|
1.000
|
1.000
|
800
|
-234,2
|
700
|
627,9
|
837,7
|
943,9
|
824,1
|
Nettowinst (verlies)
1 |
2.430
|
1.498
|
1.712
|
1.600
|
592
|
-737
|
800
|
700
|
500
|
-72,09
|
500
|
399,7
|
492,5
|
369
|
528,3
|
Nettomarge
|
11,79%
|
7,02%
|
8,04%
|
6,96%
|
2,79%
|
-3,83%
|
4,12%
|
3,48%
|
2,63%
|
-0,39%
|
2,76%
|
2,13%
|
2,57%
|
1,9%
|
3,18%
|
WPA
|
31.571
|
18.262
|
21.676
|
19.321
|
7.800
|
-9.716
|
11.079
|
9.090
|
6.434
|
-2.277
|
-
|
6.264
|
6.383
|
2.138
|
-
|
Dividend per aandeel
2 |
5.000
|
5.000
|
4.000
|
4.000
|
4.000
|
-
|
2.500
|
2.500
|
2.500
|
-
|
2.500
|
3.000
|
3.000
|
1.500
|
2.500
|
Datum van publicatie
|
13/10/21
|
12/01/22
|
14/04/22
|
14/07/22
|
18/10/22
|
27/01/23
|
18/04/23
|
18/07/23
|
19/10/23
|
23/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.931
|
15.743
|
4.363
|
-
|
-
|
11.203
|
12.016
|
12.687
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,082
x
|
2,613
x
|
0,3404
x
|
-
|
-
|
1,545
x
|
1,335
x
|
1,353
x
|
Free Cash Flow
2 |
3.485.436
|
5.531.325
|
3.190.774
|
-
|
-
|
988.000
|
2.183.800
|
1.825.000
|
ROE (netto-inkomsten/eigen vermogen)
|
4,17%
|
3,61%
|
14%
|
6,92%
|
3,11%
|
3,6%
|
4,72%
|
4,57%
|
ROA (netto-inkomsten/totale activa)
|
2,33%
|
2,03%
|
7,76%
|
3,75%
|
1,84%
|
2,3%
|
2,82%
|
2,82%
|
Totale activa
1 |
78.760
|
79.072
|
85.279
|
94.938
|
99.650
|
84.520
|
97.286
|
90.549
|
Nettoactief per aandeel
3 |
553.133
|
583.189
|
666.803
|
-
|
-
|
662.389
|
702.206
|
717.564
|
Cashflow per aandeel
3 |
74.685
|
109.778
|
82.691
|
-
|
-
|
82.722
|
94.518
|
103.480
|
Capex
1 |
2.519
|
3.154
|
3.069
|
-
|
-
|
6.484
|
6.241
|
7.420
|
Capex/omzet
|
3,91%
|
5,46%
|
4,02%
|
-
|
-
|
8,56%
|
7,66%
|
9,16%
|
Datum van publicatie
|
31/01/20
|
28/01/21
|
12/01/22
|
27/01/23
|
23/01/24
|
-
|
-
|
-
|
1KRW in Miljard2KRW in Miljoen3KRW Gemiddeld advies Accumuleren Laatste slotkoers
401.500
KRW Gemiddelde koersdoel
529.583
KRW Spread / Gemiddelde doel +31,90% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,45% | 41,39 mld. | | +18,71% | 24,66 mld. | | -6,99% | 21,38 mld. | | +16,24% | 21,22 mld. | | +2,66% | 19,83 mld. | | +5,85% | 9,43 mld. | | -21,15% | 8,54 mld. | | -12,46% | 8,46 mld. | | +34,57% | 8,14 mld. |
Staal - Andere
|