Vertraagde tijd
OTC Markets
21:18:51 27-09-2022
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
40,6
USD
|
-29,70%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
370.472.922
|
544.116.848
|
526.023.507
|
371.684.753
|
519.893.772
|
579.835.380
|
-
|
-
|
Bedrijfswaarde
2 |
276.732
|
439.607
|
420.214
|
266.795
|
440.204
|
487.594
|
464.218
|
431.738
|
K/w-verhouding
|
17,6
x
|
21,1
x
|
13,6
x
|
6,86
x
|
36,8
x
|
15,3
x
|
10,9
x
|
10,2
x
|
Dividendrendement
|
2,54%
|
1,75%
|
1,84%
|
2,61%
|
1,84%
|
1,65%
|
1,65%
|
1,66%
|
Marktkapitalisatie/omzet
|
1,61
x
|
2,3
x
|
1,88
x
|
1,23
x
|
2,01
x
|
1,84
x
|
1,63
x
|
1,54
x
|
Bedrijfswaarde/omzet
|
1,2
x
|
1,86
x
|
1,5
x
|
0,88
x
|
1,7
x
|
1,54
x
|
1,31
x
|
1,14
x
|
Bedrijfswaarde/EBITDA
|
5,09
x
|
6,97
x
|
5,07
x
|
3,36
x
|
10,5
x
|
5,69
x
|
4,22
x
|
3,76
x
|
Bedrijfswaarde/FCF
|
13,8
x
|
15,9
x
|
23,4
x
|
20,8
x
|
-32,7
x
|
15,4
x
|
11,8
x
|
8,88
x
|
FCF Yield
|
7,23%
|
6,3%
|
4,28%
|
4,8%
|
-3,06%
|
6,51%
|
8,44%
|
11,3%
|
Price to Book
|
1,31
x
|
2,06
x
|
1,58
x
|
0,96
x
|
1,33
x
|
1,53
x
|
1,38
x
|
1,27
x
|
Aantal aandelen (in duizenden)
|
6.792.669
|
6.792.669
|
6.792.669
|
6.792.669
|
6.792.669
|
6.792.669
|
-
|
-
|
Referentieprijs
3 |
55.800
|
81.000
|
78.300
|
55.300
|
78.500
|
87.700
|
87.700
|
87.700
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
26-01-22
|
30-01-23
|
30-01-24
|
-
|
-
|
-
|
1KRW in Miljoen2KRW in Miljard3KRW Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
230.400
|
236.810
|
279.605
|
302.230
|
258.936
|
315.694
|
355.657
|
377.547
|
EBITDA
1 |
54.340
|
63.110
|
82.920
|
79.330
|
42.100
|
85.703
|
110.023
|
114.961
|
Bedrijfsresultaat (EBIT)
1 |
27.770
|
35.990
|
51.634
|
43.380
|
6.540
|
44.430
|
65.768
|
69.026
|
Operationele Marge
|
12,05%
|
15,2%
|
18,47%
|
14,35%
|
2,53%
|
14,07%
|
18,49%
|
18,28%
|
Resultaat voor belastingen (EBT)
1 |
30.430
|
36.350
|
53.352
|
46.440
|
11.006
|
48.319
|
70.133
|
74.561
|
Nettowinst (verlies)
1 |
21.510
|
26.090
|
39.244
|
54.730
|
14.473
|
36.958
|
52.725
|
55.268
|
Nettomarge
|
9,34%
|
11,02%
|
14,04%
|
18,11%
|
5,59%
|
11,71%
|
14,82%
|
14,64%
|
WPA
2 |
3.166
|
3.841
|
5.777
|
8.057
|
2.131
|
5.729
|
8.076
|
8.616
|
Free Cash Flow
3 |
20.010.000
|
27.700.000
|
17.990.000
|
12.800.000
|
-13.480.000
|
31.723.524
|
39.183.283
|
48.636.234
|
FCF-marge
|
8.684,9%
|
11.697,14%
|
6.434,08%
|
4.235,19%
|
-5.205,93%
|
10.048,82%
|
11.017,15%
|
12.882,17%
|
Kasstroomconversie (ebitda)
|
36.823,7%
|
43.891,62%
|
21.695,61%
|
16.135,13%
|
-
|
37.015,67%
|
35.613,61%
|
42.306,61%
|
Kasstroomconversie (nettowinst)
|
93.026,5%
|
106.170,95%
|
45.841,64%
|
23.387,54%
|
-
|
85.836,19%
|
74.316,22%
|
88.000,53%
|
Dividend per aandeel
2 |
1.416
|
1.416
|
1.444
|
1.444
|
1.444
|
1.451
|
1.443
|
1.452
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
26-01-22
|
30-01-23
|
30-01-24
|
-
|
-
|
-
|
1KRW in Miljard2KRW3KRW in Miljoen Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
76.566
|
77.782
|
77.000
|
76.780
|
70.460
|
63.750
|
60.000
|
123.751
|
67.000
|
67.780
|
71.916
|
74.000
|
84.749
|
85.241
|
85.564
|
84.976
|
EBITDA
1 |
22.730
|
23.130
|
23.170
|
19.880
|
13.150
|
9.440
|
9.440
|
-
|
11.300
|
11.880
|
15.840
|
19.014
|
23.316
|
25.033
|
25.868
|
30.887
|
Bedrijfsresultaat (EBIT)
1 |
13.867
|
14.121
|
14.000
|
10.850
|
4.310
|
640
|
600
|
-
|
2.400
|
2.800
|
6.600
|
10.400
|
13.472
|
14.739
|
15.074
|
16.626
|
Operationele Marge
|
18,11%
|
18,16%
|
18,18%
|
14,13%
|
6,12%
|
1%
|
1%
|
-
|
3,58%
|
4,13%
|
9,18%
|
14,05%
|
15,9%
|
17,29%
|
17,62%
|
19,57%
|
Resultaat voor belastingen (EBT)
1 |
14.363
|
15.070
|
14.460
|
11.860
|
5.050
|
1.826
|
1.713
|
-
|
3.943
|
3.524
|
7.707
|
9.974
|
15.202
|
16.733
|
16.033
|
17.580
|
Nettowinst (verlies)
1 |
10.643
|
11.129
|
10.950
|
9.140
|
23.500
|
1.401
|
1.547
|
-
|
5.501
|
6.024
|
6.621
|
7.313
|
10.743
|
11.774
|
11.956
|
13.409
|
Nettomarge
|
13,9%
|
14,31%
|
14,22%
|
11,9%
|
33,35%
|
2,2%
|
2,58%
|
-
|
8,21%
|
8,89%
|
9,21%
|
9,92%
|
12,68%
|
13,81%
|
13,97%
|
15,78%
|
WPA
2 |
1.566
|
1.638
|
1.613
|
1.346
|
3.460
|
206,0
|
228,0
|
434,0
|
810,0
|
887,0
|
975,0
|
1.185
|
1.535
|
1.723
|
1.929
|
2.120
|
Dividend per aandeel
2 |
-
|
-
|
361,0
|
361,0
|
361,0
|
361,0
|
361,0
|
-
|
361,0
|
361,0
|
361,0
|
361,0
|
361,0
|
400,0
|
361,0
|
361,0
|
Datum van publicatie
|
26-01-22
|
27-04-22
|
06-07-22
|
27-10-22
|
30-01-23
|
26-04-23
|
06-07-23
|
06-07-23
|
10-10-23
|
30-01-24
|
29-04-24
|
04-07-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
93.741
|
104.510
|
105.810
|
104.890
|
79.690
|
92.241
|
115.618
|
148.097
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
20.010.000
|
27.700.000
|
17.990.000
|
12.800.000
|
-13.480.000
|
31.723.524
|
39.183.283
|
48.636.234
|
ROE (netto-inkomsten/eigen vermogen)
|
8,69%
|
10%
|
14%
|
17%
|
4%
|
10%
|
13,1%
|
12,4%
|
ROA (netto-inkomsten/totale activa)
|
6,22%
|
7,14%
|
9,75%
|
12,5%
|
3,2%
|
7,99%
|
10,1%
|
9,39%
|
Totale activa
1 |
345.959
|
365.401
|
402.429
|
437.525
|
452.265
|
462.677
|
523.925
|
588.538
|
Nettoactief per aandeel
3 |
42.701
|
39.406
|
49.629
|
57.822
|
59.170
|
57.162
|
63.695
|
69.187
|
Cashflow per aandeel
3 |
6.680
|
9.612
|
9.586
|
10.416
|
6.499
|
11.829
|
14.524
|
14.628
|
Capex
1 |
25.370
|
37.590
|
47.120
|
49.430
|
57.610
|
53.808
|
55.099
|
58.009
|
Capex/omzet
|
11,01%
|
15,87%
|
16,85%
|
16,36%
|
22,25%
|
17,04%
|
15,49%
|
15,36%
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
26-01-22
|
30-01-23
|
30-01-24
|
-
|
-
|
-
|
1KRW in Miljard2KRW in Miljoen3KRW Laatste slotkoers
87.700
KRW Gemiddelde koersdoel
109.389
KRW Spread / Gemiddelde doel +24,73% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,38% | 1,5 mld. | | -9,45% | 1,17 mld. | | +107,99% | 1,06 mld. | | +31,96% | 936 mln. | | -16,17% | 692 mln. | | +27,52% | 412 mln. | | -34,93% | 333 mln. | | +18,08% | 99,91 mln. | | -1,72% | 76,85 mln. |
Telefoons en draagbare apparaten - Andere
|