Closing prices at the end of each trading day, from 13 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 26,504.07 | 27,790.22 | 24,336.57 | 23,475.57 | 24,261.56 | 29,878.04 | 26,151.78 | 21,330.82 | 26,615.35 |
| Growth | +4.9% | −12.4% | −3.5% | +3.3% | +23.1% | −12.5% | −18.4% | +24.8% | |
| Operating income | n/a | n/a | n/a | n/a | −36.47 | 2,230.61 | n/a | n/a | n/a |
| Net income | 906.71 | 1,802.76 | −207.24 | −2,829.71 | −94.85 | 1,186.18 | −3,071.57 | −2,733.74 | −2,562.61 |
| Growth | +98.8% | −111.5% | −358.9% | ||||||
| EPS, diluted | 2,534.00 | 5,038.00 | −579.00 | −7,908.00 | −265.00 | 3,130.00 | −8,064.00 | −7,177.00 | −5,438.00 |
| Growth | +98.8% | −111.5% | −357.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 14.1% | 19.3% | 12.7% | 8.0% | 10.9% | 17.8% | 4.3% | 1.6% | 9.7% |
| Operating margin | n/a | n/a | n/a | n/a | −0.2% | 7.5% | n/a | n/a | n/a |
| Net margin | 3.4% | 6.5% | −0.9% | −12.1% | −0.4% | 4.0% | −11.7% | −12.8% | −9.6% |
| Free cash flow margin | −0.4% | 0.6% | −14.2% | −18.0% | −1.3% | 8.7% | −7.9% | −8.4% | 1.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3,640.91 | 6,764.20 | 4,484.12 | 2,706.55 | 2,278.78 | 5,753.45 | 3,011.02 | 1,682.75 | 2,411.76 |
| Capital expenditure | −3,735.95 | −6,592.44 | −7,942.21 | −6,926.99 | −2,595.38 | −3,141.43 | −5,079.28 | −3,482.75 | −2,129.74 |
| Free cash flow | −95.04 | 171.77 | −3,458.09 | −4,220.44 | −316.60 | 2,612.02 | −2,068.26 | −1,800.01 | 282.03 |
| Growth | −2,113.3% | −179.2% | |||||||
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | −232.58 | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 1,558.70 | 2,602.56 | 2,365.02 | 3,336.00 | 4,218.10 | 3,541.60 | 1,824.65 | 2,257.52 | 2,021.64 |
| Total debt | 554.70 | 1,452.93 | 1,553.91 | 1,242.90 | 2,705.71 | 3,393.51 | 10,964.11 | 13,165.35 | 12,442.68 |
| Net cash (debt) | 1,004.00 | 1,149.63 | 811.12 | 2,093.10 | 1,512.39 | 148.09 | −9,139.46 | −10,907.83 | −10,421.04 |
| Shareholders’ equity | 12,956.00 | 14,373.48 | 13,979.19 | 11,340.48 | 11,395.53 | 13,118.86 | 9,879.59 | 7,232.18 | 6,542.26 |
| Debt to equity | 0.04 | 0.10 | 0.11 | 0.11 | 0.24 | 0.26 | 1.11 | 1.82 | 1.90 |
In billions of KRW, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 1,558.70 | 2,602.56 | 2,365.02 | 3,336.00 | 4,218.10 | 3,541.60 | 1,824.65 | 2,257.52 | 2,021.64 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 3,345.08 | 3,874.51 | |
| 2,287.79 | 2,350.08 | 2,691.20 | 2,051.16 | 2,170.66 | 3,350.38 | 2,872.92 | 2,527.73 | 2,671.24 | |
| 12,031.45 | 16,201.96 | 21,600.13 | 22,087.65 | 20,139.70 | 20,558.45 | 20,946.93 | 20,200.33 | 17,202.87 | |
| 24,884.34 | 29,159.69 | 33,175.71 | 35,574.56 | 35,066.01 | 38,154.52 | 35,686.02 | 35,759.30 | 32,859.57 | |
| Growth | +17.2% | +13.8% | +7.2% | −1.4% | +8.8% | −6.5% | +0.2% | −8.1% | |
| Liabilities | |||||||||
| 554.70 | 1,452.93 | 1,553.91 | 1,242.90 | 2,705.71 | 3,393.51 | 2,538.92 | 2,934.69 | 4,907.39 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 8,425.20 | 10,230.66 | 7,535.29 | |
| calc | 554.70 | 1,452.93 | 1,553.91 | 1,242.90 | 2,705.71 | 3,393.51 | 10,964.11 | 13,165.35 | 12,442.68 |
| 11,421.95 | 14,178.18 | 18,289.46 | 23,086.28 | 22,334.58 | 23,392.01 | 24,366.79 | 26,988.75 | 24,786.76 | |
| Equity | |||||||||
| 9,004.28 | 10,621.57 | 10,239.97 | 7,503.31 | 7,518.79 | 8,541.52 | 5,359.77 | 2,676.01 | −18.51 | |
| 12,956.00 | 14,373.48 | 13,979.19 | 11,340.48 | 11,395.53 | 13,118.86 | 9,879.59 | 7,232.18 | 6,542.26 | |
| Growth | +10.9% | −2.7% | −18.9% | +0.5% | +15.1% | −24.7% | −26.8% | −9.5% | |
| Per share and net cash | |||||||||
| calc | 1,004.00 | 1,149.63 | 811.12 | 2,093.10 | 1,512.39 | 148.09 | −9,139.46 | −10,907.83 | −10,421.04 |
| n/a | 357.8 | 357.8 | 357.8 | 357.8 | 357.8 | 357.8 | 357.8 | 500.0 | |
| calc | n/a | 40,170.07 | 39,068.13 | 31,693.64 | 31,847.49 | 36,663.72 | 27,610.83 | 20,212.03 | 13,084.52 |
Lines marked calc are worked out here from filed figures; point at one for how. Shown in KRW as filed; the screener converts to dollars.