Exchange: | NYSE |
Market Cap: | 3.46B |
Shares Outstanding: | 1B |
Sector: | Technology | |||||
Industry: | Consumer Electronics | |||||
CEO: | Mr. Chul-Dong Jeong | |||||
Full Time Employees: | 69656 | |||||
Address: |
|
|||||
Website: | https://www.lgdisplay.com |
Click to read more…
Brian Heo: Good afternoon. I am Brian Heo, in-charge of LG Display's IR team. On behalf of the company, thank you to all the participants for joining us today in our Third Quarter 2024 Earnings Call. Today, I have with me our CFO, Sung-Hyun Kim; Seung Min Lim, Senior Vice President of Corporate Planning; [Joo Dong Kim], Vice President of Finance; Ki-Yong Lee, in charge of Business Intelligence; [Joo Dong Kim], Vice President of Large Display Planning and Management; [Won Jae Lee], in-charge of Medium Display Planning And Management; [Jong Seok Park], in-charge of Small Display, Planning And Management; and Ki Hwan Son, VP of Auto Marketing. The conference call will be conducted in both Korean and English. For more details, please refer to the provisional earnings disclosed today or the IR Events section on the company's website. Also before we begin, please take a moment to read the disclaimer. Also, as a reminder, today's results are based on consolidated IFRS standards prepared for your benefit and has yet to receive an audit by an outside auditor. We now begin with the earnings results for the third quarter of 2024. Against the backdrop of uncertainties continuing in the downstream IT product market, there was adjustment in shipment for certain product lineup, while we saw a rise in small panel shipment, including smartphone panels, which had a positive impact on this quarter's results. As such, Q3 revenue posted KRW6,821.3 trillion, recording 2% Q-over-Q growth. And on greater impact from OLED centric business portfolio transition, there was 43% year-over-year growth. In terms of P&L, we are seeing results materialize from OLED centric business structure upgrades, while activities around corporate-wide cost savings and operational efficiency gains continued to drive an uptrend in performance. In Q3, hence, operating loss came in at KRW80.6 billion, including one-off expense of more than KRW100 billion related to ERP program, which took place during the quarter. But even with this cost impact, we narrowed the loss versus previous year and it's also worth noting one positive fact that despite greater market uncertainties, there has been significant profitability improvement year-over-year. Next is on area shipment and ASP per square meter. Third quarter area shipment declined 3% Q-over-Q due to lower shipment of mid-sized IT products, i.e., notebook PCs and tablets versus the guidance. While on a year-over-year basis, higher TV panel shipments drove area shipment growth of 32%. In terms of ASP per square meter, there was an increase of 6% Q-over-Q to $825 on the back of shipment growth in small OLED products, including panels for smartphones. Next is product revenue mix. In Q3, mobile and others accounted for the biggest portion of the revenue mix at 36%. This was driven by growth in small product shipment, including smartphone panels, which was up 13 percentage points Q-over-Q and 10 percentage points year-over-year and we expect there to be accretive Q-over-Q expansion in the fourth quarter IT segment revenue was 33% less than the previous quarter on the back of sluggish downstream demand, which is slowing down industry's overall recovery, which in turn is driving higher volatilities across different product lineup. TV panel revenues stayed relatively flat with no fluctuations accounting 23% of the revenue mix in Q3. Auto segment revenue is sustaining its annual growth trajectory, but in Q3, it accounted for 8% of the revenue mix down by 1 percentage points Q-over-Q due to the differences arising from quarterly shipment planning. OLED share out of the total revenue increased 16 percentage points year-over-year and up 6 percentage points Q-over-Q, reaching 58% as we continue to solidify the benefits of business structure upgrades. Next is on the financial position and key business metrics. Q3 cash and cash equivalents was KRW1.787 trillion after accounting for assets of China's Guangzhou fab, which was reclassified under assets held for sale, so if we were to include back this item, total cash and cash equivalent will amount to KRW2.751 trillion. Part of the borrowings was also separately classified under held for sale, which explains the Q-over-Q change, while assets and liabilities are all inclusive of held-for-sale line items. Debt-to-equity ratio and net debt-to-equity ratio recorded 297% and 156%, respectively, which is somewhat of an increase Q-over-Q. Next is on Q4 guidance. We continue to see uncertainties in the downstream market for IT products, which may cause shipment volatilities depending on the product segment. But on shipment expansion for TV and notebook PC panels Q-over-Q, we project mid-single-digit percent growth. ASP per square meter is also expected to rise by mid-single-digit percent driven by growth in smartphone panel shipment following the trajectory of the previous quarter. Next, I will turn it over to our CFO, Sung-Hyun Kim, who will walk you through the key highlights.
Sung-Hyun Kim: Good afternoon. I'm CFO, Sung-Hyun Kim. Thank you for joining our earnings call today. Despite sluggish downstream demand, high volatility seen in the external environment, the company was able to drive business performance on a sustained basis, underpinned by stronger fundamentals following the OLED centric structural upgrades. We are also focusing our capabilities around gains in operational efficiency and improvement in profit, supported by rigorous cost innovation activities. As previously mentioned, Q3 earnings reflects one-off ERP-related expense, but excluding this impact, we saw business performance improved both on Q-over-Q and year-over-year basis in a meaningful way. Please note that one-off expense reflected in Q3 results amount to around mid-KRW100 billion and although we cannot disclose the headcount number and details of the ERP program, we expect there will be more than KRW100 billion of annual labor cost reductions following the implementation of this year's efficiency program. In the fourth quarter, we will continue to scale up business structure around OLED to drive improvement in fundamentals and business performance. And ensure earnings stability through company-wide activities such as operational efficiency gains against the backdrop of highly uncertain and volatile macro environment. Next, moving on to plans and strategies for each of our business domain. For medium OLED business, underpinned by stable supply and technology leadership, we will solidify our business competitiveness. For ATO led, we will keep reinforcing our leadership in tandem OLED technology, known for superior durability and performance like long life, high luminance and low power and plan to build up an efficient framework that can maximize the use of current production infrastructure in step with the changing market environment. OLED for mobile will leverage stronger production capacity and capabilities to drive shipment expansion and also secure top line growth and profitability through product diversification. In large OLED business, based on close collaboration with customers, we plan to expand on high-end differentiated product lineup such as gaming monitors and ergonomic products incorporating even the health related needs of the users on top of focusing on ultra large and ultra-high definition products. We will also push forward with quality centric growth that drive bottom line enhancements by innovating the operational structure around cost savings and efficient production and sales strategies underpinned by end user demand. Next is the auto business. Although EV market growth seems to have dampened and there are, to a certain extent, signs of downstream volatility based on robust customer relationships and our differentiated product and technology portfolio like the P-OLED using the tandem technology, ATO and high-end LTPS LCD, we will make sure there are no interruptions in winning orders across not only EVs but IC vehicles. Our plan, thus is to build out stable earnings structure through cost competitiveness and by expanding customer segment and increasing share of OLED products. Next is on the company's investment activities with external uncertainties continuing for longer and higher volatilities seen on the demand side, we will take on a conservative approach in running and reviewing the CapEx plan. For the time being, our priority is placed on strengthening business fundamentals, financial soundness while securing steady stream of profitability. We plan to maximize use of current infrastructure while cautiously proceeding with new investments for expansion. Under this overarching approach in full consideration of external environment and demand growth, we will be enhancing investment efficiency by focusing on ordinary recurring basis investment and essential investments required for business structure upgrades and for gaining of technological competencies. CapEx for the year hence is expected to be in the mid $2 trillion level down by around KRW1 trillion year-over-year, as CapEx plan will be managed based on the cash flow generated under a profitability-centric approach. Despite continuing market and external uncertainties and volatilities in the end-user demand, through profitability centric business operations underpinned by the outcomes of business structure upgrades and operational efficiency gains, we will continue to bring gradual improvement in earnings as we go forward.
Brian Heo: That brings us to the end of the earnings presentation for Q3 of 2024. We will now take your questions. And I would like to ask the operator to please commence with the Q&A session.
Operator: [Operator Instructions] The first question will be provided by Dongwon Kim from KB Securities.
Dongwon Kim : I have two questions that I would like to ask. The first one is your plans in terms of the use of the cash proceeds that you will get from the sale of the Guangzhou LCD TV set plan, I would like to -- like you to provide some color as to how you would be making use of the proceeds. And after the inflow of the cash, what impact would that have on your financial metrics? My second question is, including the assets that are currently classified under held for sale, it seems your cash and cash equivalents amounts to around KRW2 trillion. And also, it seems there's been some change compared to the previous number. Can you provide some explanation with regards to the difference?
Sung-Hyun Kim : This is the CFO responding to your question. After we made our disclosure on September 30, there had been a series of news articles that followed. Now I also personally had very closely read and followed those articles, but I have to say that there were none of these articles clearly portrayed or accurately portrayed how things were. And I believe that is one of the reasons why the analysts are also having a difficult time understanding the clear structure of this deal and the transaction. So today, I would like to take the opportunity to provide you with explanation regarding how the deal was structured and how the payment is actually going to be settled without disclosing all the specifics. In the previous conference call, I mentioned that the whole process may take some time. And I said, as such, because if you look at the whole deal process, up until the time that the deal actually closes, there was a certain step that will be quite time-consuming. It is actually right and true that dated September 30, we executed an SPA share purchase agreement and there is another process that would have to follow after the execution of the agreement, which is that we need to receive approval from seven different countries with regards to the combination of the company entities. It is only after we go through this merger approval. Can we actually arrive at the closure of this deal and then the relevant payment will be made to us, and then we will be able to finalize the whole deal process. And in terms of the timing of this, basically, our goal is to finish and finalize the process by the end of the first quarter of next year. And basically, this is the reason why I had previously mentioned that the whole process may be time consuming. And I think there was also a bit of a misunderstanding with regards to the price, the amount of the deal. As you know, when it comes to an M&A deal, even if the asset is a same asset, the M&A deal structure can take many different forms. As a matter of fact, the whole sale or sell-off process for this asset had actually began in the early summer of 2023. So in the process of going through this deal, we went through a bidding process in 2024, and we were able to shortlist the preferred potential buyers. And that fact has, as you know, been disclosed. Now regarding the bidding process and the price setting process, unlike other types of deal, the KRW10.8 billion, the figure that we had previously disclosed was based off of December end 2023 figure, including the facilities, the equipment, the land, the asset as well as the liabilities in working capital. It once again just to elaborate and highlight it was based off of end of '23 figure. So I mentioned that closing is expected to happen in first quarter of 2025. And one of the special thing to note for this particular deal is that with regards to the asset value, which is the facilities and the production assets, it is valued as of end of '23. And it is from that point on that this asset is not going to depreciate. And so how this whole payment is going to be settled is the difference between the liabilities, the working capital and the borrowings as of December end of 2023 and the figure as of at the closing of 2025. So it is only the difference in this amount that will be subject to the settlement -- the payment settlement. Which means that the earnings performance and the business performance that is generated by the CA entity, which is the Guangzhou LCD TV fab is going to be reflected. And basically, in year 2024, the entity had actually turned around in profit. So basically, what that goes to show is that compared to the amount and the price that we had previously disclosed, I can assure you that, that number is not going to decline. So I think it will be helpful for you to make your projection based upon the rationale and the logic that I have just laid out. But since we have not yet closed the fiscal year 2024 accounts yet, once the whole deal is closed, there may be some difference in the actual price -- actual payment that would be received. So once we make that payment finalized, we will be able to come back to you and provide you with more detail. At the end of the day, the market will assess as it wishes. But from my perspective, I believe that this actually is a deal transaction that is both a win-win for the buyer as well as the seller.
Unidentified Company Representative: Hello. This is [Kim Joo Dong], VP of Finance. I will respond to your question about cash and cash equivalents. So starting this year, we have seen improvement in our business performance. And through equity increase, we were able to stabilize our financial position, and we are also gaining more visibility in terms of future uptrend and corporate earnings. So as such, we are going to focus our efforts on optimizing the appropriate level of cash that we hold in order to reduce any financial expenses and also to allow for a further uptrend or further improvement in financial structure. Since we have in place a structure that allows us to respond to changes in liquidity and to eliminate any mismatch in cash held by different geographies as we can employ and use global cash pooling mechanism. And hence, we believe that with cash at about KRW2 trillion level, we will be able to operate our business quite steadily. We also have sufficient access to various financing message through the financial markets, including borrowings or loans from bank and also issuance of corporate. That all going forward, we are going to optimize our financing portfolio as well as our internal cash flow generation capabilities so that we could have a laser focus on improving our financial position.
Brian Heo : Next question, please.
Operator: The following question will be presented by Hyon NamKung from Shinhan Investment & Securities.
Hyon NamKung : My question relates to your smartphone business. Recently, there seems to have been more heightened competition amongst your peers for this business segment. Would like to understand what your thoughts are regarding the competition that you're seeing to gain wallet share of your customers. Would like to know what your strategies are in order to respond to such competition? What's your strategy? And also, I believe that you would need to manage seasonality, especially regarding the first half of the year, what are your plans to further enhance company's value and also to strengthen your business capabilities? And then the second part of the question is that as LG Display's core business, what is your plan to further grow the top line revenue, the profit as well as its share out of your total revenue mix? My last question relates to recent interest and emergence of the foldable product, there seems to be heightened interest around this product segment. What is LG Display's plan for this product segment. If you could provide some color, that would be appreciated.
Unidentified Company Representative: This is [Jong-Seok]. I'm in charge of Small Display Planning and Management. Responding to your question, yes, you are correct. We see supply competition heightened across different providers. But our panel shipment continues to show an uptrend. And our product mix around the new model is also strengthening. So we have seen our capabilities regarding technological leadership around the high-end products actually improved over the years, and we have steady supply capabilities Hence, we expect that still going forward, we will be able to show a continuous uptrend in terms of performance. When you look at the smartphone business, it is inevitable due to the product cycle that there is, to a certain extent, seasonality factor. But at LG Display, through diversifying our product models and also further growing and expanding the volume we are going to increase the fab utilization so that we may minimize the gap that we see between first half and second half of the year. If you look at the mix from the small businesses. In 2021, the revenue mix was 26%. It increased to 33% in year 2023. So this has been on a growing trend. Going forward, we will continue to make most out of our current production infrastructure and diversify the models as well as increase the shipment so that we may drive improvement in product mix so that we can ensure top line growth and secure bottom line profitability. Regarding the changes in the form factor, particularly around high-end products, we do expect there is a specific space for these types of high-end products in the total market. However, with the continuation of the macro uncertainties as well as heightened volatilities that we are seeing on the demand side, we are very closely monitoring the acceptance of these differentiated and unique products as well as the pace of market growth as we adjust and respond accordingly. At this point in time, we are mass producing and supplying notebook foldable product to one of the global customers. We are once again very closely monitoring the user response and acceptance and we are also experiencing more broader application of these product segment. And in so doing, we're building our own technological as well as mass production experience and when our customers makes the request, we have the ample capabilities to respond accordingly.
Brian Heo : Next question, please.
Operator: The following question will be presented by Sun-Woo Kim from Meritz Securities.
Sun-Woo Kim : My question relates to the demand side. We see that the recovery for the IT product industry is slower than expected. And also it is quite stagnant as we speak. And I think this is having a bigger impact on the higher end, more price year product. As we entered into the second half of the year, we also a very clear downward trend in terms of demand for tablet OLED as well as panel shipment. I would like to know if you, therefore, had changed your forecast for the future.
Unidentified Company Representative: Now we still believe that we have the differentiated edge and competitiveness when it comes to tablets that is developed based off of the tandem technology because it provides a low power and longer life characteristics. Now having said that, because we see continuing macro uncertainties and also delayed recovery in the overall IT device demand and especially for the high-end product as well, we are in the process of adjusting our original shipment plan. But still, since we are in the midst of the fourth quarter, it is a bit too early for us to provide you with a clear-cut direction as to what our annual shipment volume will look like.
Brian Heo : Next question, please.
Operator: The following question will be presented by Kyuha Lee from NH Investment & Securities.
Kyuha Lee : I'm Kyuha Lee from NH Securities. I have two questions that I would like to ask. I would like to know what your price projection is going forward in line with the panel as well as the set demand assumptions that you have in place? Has there been any significant changes compared to your original forecast? And also, we see the sluggishness in the IT LCD demand actually being prolonged. When do you think that things will start to normalize? And what is LG Display's countermeasures and response so that you could actually drive improvement in profitability. My next question is, if you could just share with us what the key characteristics are for your product at the same -- and compared to your peers at the same segment as well as the price range for the IT LCD and our -- and also in terms of your IT businesses mid- to longer-term plan?
Ki-Yong Lee: I am Ki-Yong Lee, in-charge of Business Intelligence. Responding to your question about the demand. Now compared to our early year outlook, the TV set market we are expecting is going to contract versus our original expectation. But conversely, for the IT set and panel market, mostly around the low end, low price point product, we are seeing some signs of slight recovery. Looking at first, the TV market, the demand from the TV market set is currently being delayed. But if you specifically look at the OLED TV market, we had worked on clearing up the inventory. So on a year-over-year basis, we believe that the performance is going to be more stabilized compared to the past. And for the panel segment, with the fall in the downstream inventory level, the overall TV panel growth was in the low-single-digit. Whilst for the OLED TV panels, we expect to see an outperformance compared to the overall market growth. Now during the second quarter because there was a big global sporting event, we saw a one-off TV panel price uptick. However, this does not mean that there was any structural changes on the demand side. So we do not expect any significant ups and downs or fluctuations when it comes to panel prices. It's too uncertain at this point in time for us to be definitive of any meaningful recovery in the IT product market this year. We are sensing some positive market data on a year-over-year basis for the set and the panel business. But this number actually includes the impact that we've seen in Q2, a tipping impact because of the global logistics issue. And also, we are seeing some migration and transition around the lower end of the B2C market, the general purpose to commoditized products. Hence, that seems to be where we are at this point. But in terms of the B2B and high-end product demand, at this point, we are very closely monitoring how the market plays out. Just to elaborate on some of the factors that may impact the demand would be the changes in the B2C demand with the rate cut environment as well as increases in company's IT spending, which may further expand B2B demand. And at the same time, with Windows 10 releasing its final version and it's being terminated as well as increases in the demand for AI-based PCs, which will trigger a replacement demand. We think that these factors may work as and we hope that these factors will get some catalyst. So there may be some quarterly changes regarding the IT panel prices, but even if there are, we expect it to be not too significant.
Unidentified Company Representative: This is [Won Jae Lee]. I'm in-charge of Medium Display Planning and Management. Responding to your question on different IT product segment and demand -- ensuing demand for those segments, we see differences across different product price point. And so it's very difficult for us to make very accurate prediction as to what will happen in the market. Having said that, the company has really focused on profit over the years and endeavoring to reduce cost and also to reduce the products that are low margin and to grow the share of high-end products underpinned by our technological competitiveness and based upon our partnership with customers. So when the time comes for full-fledged IT demand recovery, supported by our differentiated unique capabilities and product competitiveness, we expect that in the high-end segment of the market, we will be able to expand and solidify our positioning, which will then translate into improvement in profitability.
Brian Heo : We will take the final question before we end today's call.
Operator: The last question will be presented by [Suan Kim] from Quam Securities.
Unidentified Analyst: I am [Kim Suan] from Quam Securities. I have a question relating to your large OLED panel business. If you look at the shipment, we are looking forward to an year-over-year increase going forward and come next year, your depreciation period would also end. So aside from improvement in the macro backdrop, in order for you to sustain the growth for these large OLED business, what are some of the efforts that the company is currently planning on?
Unidentified Company Representative: I am [Kim Jong Dong], VP of Large Display, and I will provide you with the explanation separating the panels that we supply for the finished product set as well as our panel business separately. Now first, if you look at the TV set company, the overall total growth is limited at this point, which means that our customers are focused more on the premium, the high end, the OLED products. And they are also undertaking some of the value of improvements, applying that to TV set by incorporating AI feature. And also, if you look at the total set market from a supply chain perspective, the inventories have become more healthier. So under this overarching backdrop, if you look at our large-sized OLED panels on a year-over-year basis, we are seeing better performance. Now in order to further drive meaningful improvement from an earnings perspective, at this point, our division and in the large OLED business, is currently making preparations to further enhance competitiveness. A good case to note is that we're making some technological preparations, especially called the meta technology and also developing technology for eye health, eye safety. So we have been able to communicate this recently to the market. Now last, but not least, we are also strengthening our customer base. And for us to further improve on our profitability structure, we are very much focused on our internal cost improvement activities. So our priority that we have placed is on transitioning into a profit-making structure. We will also, based our fab operation and really focus on efficiency in terms of fab operation, production sales as well as cost reduction, all of this underpinned by the demand that we see from the market. And as you've mentioned, our depreciation will come to end next year and we in this process, will come up with meaningful ways to further improve on our profitability.
Brian Heo : Thank you. This brings us to the end of the third quarter 2024 earnings conference call of LG Display. Thank you very much for joining us today. And if you have any unanswered questions, please feel free to contact us at the IR team. Thank you.
Subscribe now to gain full access to the earnings summary, 5 years analyst estimates and more exclusive content.
Subscribe NowWARNING: AI-generated summary.
While this is a phenomenal tool that can save you time and provide meaningful insights and key takeaways from the earnings call, it may contain inaccuracies or misinterpretations. For precise information, please refer to the original transcript.
(* All numbers are in thousands)
Fiscal Year | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Revenue | 26,455,529,000 | 28,383,884,000 | 26,504,074,000 | 27,790,216,000 | 24,336,571,000 | 23,475,567,000 | 24,230,124,000 | 29,878,043,000 | 26,151,781,000 | 21,330,819,000 |
Cost Of Revenue | 22,667,134,000 | 24,069,572,000 | 22,754,270,000 | 22,424,661,000 | 21,251,305,000 | 21,607,240,000 | 21,587,554,000 | 24,572,939,000 | 25,027,703,000 | 20,985,643,000 |
Gross Profit | 3,788,395,000 | 4,314,312,000 | 3,749,804,000 | 5,365,555,000 | 3,085,266,000 | 1,868,327,000 | 2,642,570,000 | 5,305,104,000 | 1,124,078,000 | 345,176,000 |
Research And Development Expenses | 1,164,294,000 | 1,217,929,000 | 1,133,972,000 | 1,213,432,000 | 1,221,198,000 | 1,221,978,000 | 1,098,736,000 | 1,222,044,000 | 1,382,406,000 | 1,432,428,000 |
General And Administrative Expenses | 862,239,000 | 864,279,000 | 884,246,000 | 696,022,000 | 938,214,000 | 947,978,000 | 755,340,000 | 919,409,000 | 931,117,000 | 1,068,773,000 |
Selling And Marketing Expenses | 289,057,000 | 456,861,000 | 260,422,000 | 994,483,000 | 832,963,000 | 1,057,753,000 | 817,611,000 | 933,043,000 | 895,602,000 | 76,404,000 |
Selling General And Administrative Expenses | 1,151,296,000 | 1,321,140,000 | 1,144,668,000 | 1,690,505,000 | 1,771,177,000 | 2,005,731,000 | 1,572,951,000 | 1,852,452,000 | 1,826,719,000 | 1,145,177,000 |
Other Expenses | 74,548,000 | 34,256,000 | 32,278,000 | 10,751,000 | 6,810,000 | 27,521,000 | 40,512,000 | 14,401,000 | 248,201,000 | 277,735,000 |
Operating Expenses | 2,431,140,000 | 2,688,494,000 | 2,438,388,000 | 2,903,937,000 | 2,992,375,000 | 3,227,709,000 | 2,671,687,000 | 3,074,496,000 | 3,209,125,000 | 2,855,340,000 |
Cost And Expenses | 25,098,274,000 | 26,758,066,000 | 25,192,658,000 | 25,328,598,000 | 24,243,680,000 | 24,834,949,000 | 24,259,241,000 | 27,647,435,000 | 28,236,828,000 | 23,840,983,000 |
Interest Income | 49,105,000 | 57,080,000 | 42,079,000 | 60,106,000 | 69,020,000 | 53,378,000 | 69,651,000 | 88,888,000 | 85,624,000 | 77,889,000 |
Interest Expense | 109,776,000 | 127,598,000 | 114,519,000 | 90,538,000 | 80,517,000 | 172,750,000 | 370,479,000 | 434,089,000 | 414,521,000 | 723,429,000 |
Depreciation And Amortization | 3,492,311,000 | 3,375,856,000 | 3,021,571,000 | 3,214,576,000 | 3,554,565,000 | 3,695,051,000 | 4,134,027,000 | 4,500,701,000 | 4,556,653,000 | 4,213,742,000 |
EBITDA | 4,849,566,000 | 4,630,534,000 | 4,004,023,000 | 5,674,396,000 | 3,264,612,000 | 1,704,000 | 3,902,060,000 | 6,335,890,000 | 638,000 | 1,597,730,000 |
Operating Income | 1,357,255,000 | 1,625,566,000 | 1,311,416,000 | 2,461,618,000 | 92,891,000 | -1,334,932,000 | 55,118,000 | 2,230,608,000 | -1,745,912,000 | -2,510,164,000 |
Total Other Income Expenses Net | -115,298,000 | -191,516,000 | 5,794,000 | -128,986,000 | -183,158,000 | -1,984,860,000 | -487,063,000 | -511,723,000 | -1,687,458,000 | -829,277,000 |
income Before Tax | 1,241,957,000 | 1,433,982,000 | 1,316,233,000 | 2,332,632,000 | -91,366,000 | -3,344,242,000 | -595,098,000 | 1,718,885,000 | -3,433,370,000 | -3,339,441,000 |
Income Tax Expense | 324,553,000 | 410,526,000 | 384,725,000 | 395,580,000 | 88,077,000 | -472,164,000 | -524,462,000 | 385,341,000 | -237,785,000 | -762,712,000 |
Net Income | 904,268,000 | 966,553,000 | 906,713,000 | 1,802,756,000 | -207,239,000 | -2,872,078,000 | -70,636,000 | 1,186,182,000 | -3,195,585,000 | -2,733,742,000 |
Eps | 1.264 | 1.351 | 1.267 | 2.519 | -289.590 | -3.686 | -90.650 | 1.522 | -4.299 | -7.640 |
Eps Diluted | 1.264 | 1.351 | 1.267 | 2.519 | -289.590 | -3.686 | -90.650 | 1.437 | -4.299 | -7.640 |
Weighted Average Shares Outstanding | 715,685 | 715,631.400 | 715,631.400 | 715,663.358 | 715,631.400 | 779,243.710 | 779,243.710 | 779,243.710 | 743,400.442 | 357,815.700 |
Weighted Average Shares Outstanding Diluted | 715,685 | 715,700.110 | 715,638.736 | 715,663.358 | 715,631.400 | 779,243.710 | 779,243.710 | 868,508.710 | 743,400.442 | 357,815.700 |
Currency | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW |
(* All numbers are in thousands)
Fiscal Year | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Cash And Cash Equivalents | 889,839,000 | 751,662,000 | 1,558,696,000 | 2,602,560,000 | 2,365,022,000 | 3,336,003,000 | 4,218,099,000 | 3,541,597,000 | 1,824,649,000 | 2,257,522,000 |
Short Term Investments | 1,529,732,000 | 1,777,241,000 | 1,191,766,000 | 768,564,000 | 21,444,000 | 11,091,000 | 10,520,000 | 27,781,000 | 276,125,000 | 2,256,000 |
Cash And Short Term Investments | 2,419,571,000 | 2,528,903,000 | 2,750,462,000 | 3,371,124,000 | 2,386,466,000 | 3,347,094,000 | 4,228,619,000 | 3,569,378,000 | 2,100,774,000 | 2,396,540,000 |
Net Receivables | 3,444,477,000 | 4,097,836,000 | 4,957,993,000 | 4,325,120,000 | 2,829,163,000 | 3,159,775,000 | 3,523,452,000 | 4,581,647,000 | 2,365,828,000 | 3,222,223,000 |
Inventory | 2,754,098,000 | 2,351,669,000 | 2,287,785,000 | 2,350,084,000 | 2,691,203,000 | 2,051,155,000 | 2,170,656,000 | 3,350,375,000 | 2,872,918,000 | 2,527,728,000 |
Other Current Assets | 695,288,000 | 626,777,000 | 568,028,000 | 427,375,000 | 880,236,000 | 1,656,255,000 | 1,167,491,000 | 1,672,926,000 | 1,985,098,000 | 1,356,695,000 |
Total Current Assets | 9,240,629,000 | 9,531,634,000 | 10,484,186,000 | 10,473,703,000 | 8,800,127,000 | 10,248,315,000 | 11,099,470,000 | 13,187,067,000 | 9,444,035,000 | 9,503,186,000 |
Property Plant Equipment Net | 11,402,866,000 | 10,546,020,000 | 12,031,449,000 | 16,201,960,000 | 21,600,130,000 | 22,087,645,000 | 20,147,051,000 | 20,558,446,000 | 20,946,933,000 | 20,200,332,000 |
Goodwill | 14,593,000 | 104,455,000 | 110,072,000 | 103,048,000 | 104,310,000 | 47,419,000 | 45,531,000 | 48,339,000 | 50,524,000 | 24,157,000 |
Intangible Assets | 562,077,000 | 734,275,000 | 784,865,000 | 809,773,000 | 883,329,000 | 826,029,000 | 974,557,000 | 1,596,559,000 | 1,702,433,000 | 1,108,337,000 |
Goodwill And Intangible Assets | 576,670,000 | 838,730,000 | 894,937,000 | 912,821,000 | 987,639,000 | 873,448,000 | 1,020,088,000 | 1,644,898,000 | 1,752,957,000 | 1,132,494,000 |
Long Term Investments | 441,255,000 | 434,487,000 | 247,316,000 | 181,501,000 | 258,203,000 | 221,121,000 | 152,450,000 | 282,930,000 | 224,604,000 | 207,424,000 |
Tax Assets | 1,036,507,000 | 930,629,000 | 867,011,000 | 985,352,000 | 1,136,166,000 | 1,727,122,000 | 2,273,677,000 | 2,307,692,000 | 2,645,077,000 | 0 |
Other Non Current Assets | 269,096,000 | 295,660,000 | 359,437,000 | 404,350,000 | 393,445,000 | 416,912,000 | 378,787,000 | 173,482,000 | 672,413,000 | 4,715,862,000 |
Total Non Current Assets | 13,726,394,000 | 13,045,526,000 | 14,400,150,000 | 18,685,984,000 | 24,375,583,000 | 25,326,248,000 | 23,972,053,000 | 24,967,448,000 | 26,241,984,000 | 26,256,112,000 |
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 22,967,023,000 | 22,577,160,000 | 24,884,336,000 | 29,159,687,000 | 33,175,710,000 | 35,574,563,000 | 35,071,523,000 | 38,154,515,000 | 35,686,019,000 | 35,759,298,000 |
Account Payables | 3,391,635,000 | 2,764,694,000 | 2,877,326,000 | 2,875,090,000 | 3,087,461,000 | 2,618,261,000 | 3,779,290,000 | 4,814,055,000 | 4,060,456,000 | 4,172,516,000 |
Short Term Debt | 967,909,000 | 1,416,112,000 | 667,909,000 | 1,452,926,000 | 1,553,907,000 | 1,977,084,000 | 3,195,024,000 | 4,056,312,000 | 5,489,254,000 | 5,254,903,000 |
Tax Payables | 227,714,000 | 91,726,000 | 257,082,000 | 321,978,000 | 105,900,000 | 120,034,000 | 25,004,000 | 179,335,000 | 112,429,000 | 52,237,000 |
Deferred Revenue | 500,773,000 | 60,971,000 | 70,594,000 | 206,354,000 | 878,016,000 | 969,995,000 | 333,821,000 | 67,046,000 | 65,069,000 | 0 |
Other Current Liabilities | 2,962,298,000 | 2,334,180,000 | 3,255,902,000 | 4,328,688,000 | 5,207,215,000 | 6,269,597,000 | 4,007,630,000 | 4,945,115,000 | 4,299,381,000 | 4,405,372,000 |
Total Current Liabilities | 7,549,556,000 | 6,606,712,000 | 7,058,219,000 | 8,978,682,000 | 9,954,483,000 | 10,984,976,000 | 11,006,948,000 | 13,994,817,000 | 13,961,520,000 | 13,885,028,000 |
Long Term Debt | 3,279,477,000 | 2,808,204,000 | 4,111,333,000 | 4,150,192,000 | 7,030,628,000 | 11,612,910,000 | 11,124,846,000 | 8,702,745,000 | 9,622,352,000 | 11,411,116,000 |
Deferred Revenue Non Current | 8,623,000 | 0 | 0 | 830,335,000 | 1,116,433,000 | 327,434,000 | 199,881,000 | 96,862,000 | 0 | 0 |
Deferred Tax Liabilities Non Current | 245,000 | 34,663,000 | 32,108,000 | 24,646,000 | 15,087,000 | 11,210,000 | 9,530,000 | 6,636,000 | 4,346,000 | 0 |
Other Non Current Liabilities | 354,580,000 | 457,288,000 | 252,396,000 | 1,049,303,000 | 1,304,353,000 | 488,396,000 | 202,790,000 | 597,590,000 | 782,920,000 | 1,692,610,000 |
Total Non Current Liabilities | 3,634,057,000 | 3,265,492,000 | 4,363,729,000 | 5,199,495,000 | 8,334,981,000 | 12,101,306,000 | 11,327,636,000 | 9,397,197,000 | 10,405,272,000 | 13,103,726,000 |
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 88,512,000 | 83,431,000 | 84,326,000 | 72,788,000 | 73,364,000 |
Total Liabilities | 11,183,613,000 | 9,872,204,000 | 11,421,948,000 | 14,178,177,000 | 18,289,464,000 | 23,086,282,000 | 22,334,584,000 | 23,392,014,000 | 24,366,792,000 | 26,988,754,000 |
Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock | 1,789,079,000 | 1,789,079,000 | 1,789,079,000 | 1,789,079,000 | 1,789,079,000 | 1,789,079,000 | 1,789,079,000 | 1,789,079,000 | 1,789,079,000 | 1,789,079,000 |
Retained Earnings | 7,455,063,000 | 8,158,526,000 | 9,004,283,000 | 10,621,571,000 | 10,239,965,000 | 7,503,312,000 | 7,524,297,000 | 8,541,521,000 | 5,359,769,000 | 2,676,014,000 |
Accumulated Other Comprehensive Income Loss | -63,843,000 | -5,766,000 | -88,478,000 | -288,280,000 | -300,968,000 | -203,021,000 | -163,446,000 | 537,142,000 | 479,628,000 | 515,976,000 |
Other Total Stockholders Equity | 2,251,113,000 | 2,251,113,000 | 2,251,113,000 | 2,251,113,000 | 2,251,113,000 | 2,251,113,000 | 2,251,113,000 | 2,251,113,000 | 2,251,113,000 | 2,251,113,000 |
Total Stockholders Equity | 11,431,412,000 | 12,192,952,000 | 12,955,997,000 | 14,373,483,000 | 13,979,189,000 | 11,340,483,000 | 11,401,043,000 | 13,118,855,000 | 9,879,589,000 | 7,232,182,000 |
Total Equity | 11,783,410,000 | 12,704,956,000 | 13,462,388,000 | 14,981,510,000 | 14,886,246,000 | 12,488,281,000 | 12,736,939,000 | 14,762,501,000 | 11,319,227,000 | 8,770,544,000 |
Total Liabilities And Stockholders Equity | 22,967,023,000 | 22,577,160,000 | 24,884,336,000 | 29,159,687,000 | 33,175,710,000 | 35,574,563,000 | 35,071,523,000 | 38,154,515,000 | 35,686,019,000 | 35,759,298,000 |
Minority Interest | 351,998,000 | 512,004,000 | 506,391,000 | 608,027,000 | 907,057,000 | 1,147,798,000 | 1,335,896,000 | 1,643,646,000 | 1,439,638,000 | 1,538,362,000 |
Total Liabilities And Total Equity | 22,967,023,000 | 22,577,160,000 | 24,884,336,000 | 29,159,687,000 | 33,175,710,000 | 35,574,563,000 | 35,071,523,000 | 38,154,515,000 | 35,686,019,000 | 35,759,298,000 |
Total Investments | 1,970,987,000 | 2,211,728,000 | 1,439,082,000 | 950,065,000 | 279,647,000 | 232,212,000 | 162,970,000 | 310,711,000 | 2,286,179,000 | 193,761,000 |
Total Debt | 4,247,386,000 | 4,224,231,000 | 4,778,770,000 | 5,603,118,000 | 8,558,777,000 | 13,569,402,000 | 14,152,245,000 | 12,748,132,000 | 15,064,198,000 | 16,602,493,000 |
Net Debt | 3,357,547,000 | 3,472,569,000 | 3,220,074,000 | 3,000,558,000 | 6,193,755,000 | 10,233,399,000 | 9,934,146,000 | 9,206,535,000 | 13,239,549,000 | 14,344,971,000 |
Currency | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW |
(* All numbers are in thousands)
Fiscal Year | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Income | 917,404,000 | 1,023,456,000 | 931,508,000 | 1,937,052,000 | -179,443,000 | -2,872,078,000 | -70,636,000 | 1,333,544,000 | -3,195,585,000 | -2,576,729,000 |
Depreciation And Amortization | 3,492,311,000 | 3,375,856,000 | 3,021,571,000 | 3,214,576,000 | 3,554,565,000 | 3,695,051,000 | 4,134,843,000 | 4,500,701,000 | 4,557,457,000 | 4,213,742,000 |
Deferred Income Tax | 324,553,000 | 410,526,000 | 384,725,000 | 395,580,000 | 88,077,000 | -472,164,000 | -524,462,000 | 385,341,000 | -237,785,000 | -762,712,000 |
Stock Based Compensation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital | -2,193,468,000 | -2,166,185,000 | -847,232,000 | 1,442,400,000 | 1,058,287,000 | 404,020,000 | -1,477,128,000 | -1,015,987,000 | 700,628,000 | 1,021,023,000 |
Accounts Receivables | -921,433,000 | -1,060,718,000 | -553,775,000 | 484,592,000 | 1,304,963,000 | -1,007,373,000 | -935,888,000 | -964,130,000 | 1,833,491,000 | -974,561,000 |
Inventory | -823,497,000 | 404,862,000 | 105,688,000 | -55,979,000 | -449,901,000 | 632,359,000 | -128,495,000 | -1,123,239,000 | 390,672,000 | 336,993,000 |
Accounts Payables | 390,046,000 | -670,565,000 | -114,977,000 | 113,590,000 | 267,358,000 | -394,564,000 | 1,387,084,000 | 1,037,950,000 | -282,082,000 | 323,548,000 |
Other Working Capital | -838,584,000 | -839,764,000 | -284,168,000 | 900,197,000 | -64,133,000 | 1,173,598,000 | -1,799,829,000 | 33,432,000 | -1,241,453,000 | 1,335,043,000 |
Other Non Cash Items | 355,094,000 | 398,668,000 | 296,105,000 | 176,189,000 | 304,873,000 | 135,747,000 | 341,610,000 | 495,711,000 | 1,186,305,000 | -212,576,000 |
Net Cash Provided By Operating Activities | 2,864,521,000 | 2,726,577,000 | 3,640,906,000 | 6,764,201,000 | 4,484,122,000 | 2,706,545,000 | 2,286,948,000 | 5,753,446,000 | 3,011,020,000 | 1,682,748,000 |
Investments In Property Plant And Equipment | -3,335,847,000 | -2,659,626,000 | -4,141,115,000 | -7,046,883,000 | -8,422,816,000 | -7,467,981,000 | -2,956,858,000 | -3,777,235,000 | -5,909,862,000 | -3,482,754,000 |
Acquisitions Net | 17,053,000 | -293,477,000 | 29,745,000 | -7,181,000 | -10,205,000 | 16,738,000 | 2,400,000 | 4,363,000 | 4,800,000 | 0 |
Purchases Of Investments | -1,889,662,000 | -2,550,294,000 | -2,687,169,000 | -1,803,991,000 | -775,670,000 | -115,179,000 | -81,679,000 | -728,731,000 | -1,800,702,000 | -950,781,000 |
Sales Maturities Of Investments | 1,666,758,000 | 2,308,935,000 | 3,297,913,000 | 2,209,657,000 | 1,454,567,000 | 114,652,000 | 103,130,000 | 90,746,000 | 760,226,000 | 1,788,448,000 |
Other Investing Activites | 90,419,000 | 462,533,000 | 311,444,000 | 167,326,000 | 78,786,000 | 696,377,000 | 613,691,000 | 147,777,000 | 245,369,000 | 55,751,000 |
Net Cash Used For Investing Activites | -3,451,279,000 | -2,731,929,000 | -3,189,182,000 | -6,481,072,000 | -7,675,338,000 | -6,755,393,000 | -2,319,316,000 | -4,263,080,000 | -6,700,169,000 | -2,589,336,000 |
Debt Repayment | 258,500,000 | -92,755,000 | 503,998,000 | 1,042,779,000 | 2,851,309,000 | 4,718,047,000 | 770,949,000 | -2,466,136,000 | 316,527,000 | 1,384,961,000 |
Common Stock Issued | 0 | 0 | 597,573,000 | 497,959,000 | 0 | 0 | 172,966,000 | 0 | 0 | 0 |
Common Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid | 0 | -178,908,000 | -178,908,000 | -178,908,000 | -178,908,000 | -500,000 | 0 | 0 | -232,580,000 | 0 |
Other Financing Activites | 146,159,000 | 97,165,000 | -17,143,000 | 4,300,000 | 280,518,000 | 269,855,000 | 160,880,000 | 0 | 1,862,077,000 | -34,098,000 |
Net Cash Used Provided By Financing Activities | 404,659,000 | -174,498,000 | 307,947,000 | 862,242,000 | 2,952,919,000 | 4,987,902,000 | 931,829,000 | -2,466,136,000 | 1,946,024,000 | 1,350,863,000 |
Effect Of Forex Changes On Cash | 50,068,000 | 41,673,000 | 47,363,000 | -101,507,000 | 759,000 | 31,927,000 | -17,365,000 | 299,268,000 | 26,177,000 | -11,402,000 |
Net Change In Cash | -132,031,000 | -138,177,000 | 807,034,000 | 1,043,864,000 | -237,538,000 | 970,981,000 | 882,096,000 | -676,502,000 | -1,716,948,000 | 432,873,000 |
Cash At End Of Period | 889,839,000 | 751,662,000 | 1,558,696,000 | 2,602,560,000 | 2,365,022,000 | 3,336,003,000 | 4,218,099,000 | 3,541,597,000 | 1,824,649,000 | 2,257,522,000 |
Cash At Beginning Of Period | 1,021,870,000 | 889,839,000 | 751,662,000 | 1,558,696,000 | 2,602,560,000 | 2,365,022,000 | 3,336,003,000 | 4,218,099,000 | 3,541,597,000 | 1,824,649,000 |
Operating Cash Flow | 2,864,521,000 | 2,726,577,000 | 3,640,906,000 | 6,764,201,000 | 4,484,122,000 | 2,706,545,000 | 2,286,948,000 | 5,753,446,000 | 3,011,020,000 | 1,682,748,000 |
Capital Expenditure | -3,335,847,000 | -2,659,626,000 | -4,141,115,000 | -7,046,883,000 | -8,422,816,000 | -7,467,981,000 | -2,956,858,000 | -3,777,235,000 | -5,909,862,000 | -4,147,413,000 |
Free Cash Flow | -471,326,000 | 66,951,000 | -500,209,000 | -282,682,000 | -3,938,694,000 | -4,761,436,000 | -669,910,000 | 1,976,211,000 | -2,898,842,000 | -2,449,465,000 |
Currency | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW |
(* All numbers are in thousands)
Revenue (TTM) : | P/S (TTM) : | 0.2 | ||
Net Income (TTM) : | P/E (TTM) : | -1.24 | ||
Enterprise Value (TTM) : | 19.084T | EV/FCF (TTM) : | -15.43 | |
Dividend Yield (TTM) : | 0 | Payout Ratio (TTM) : | 0 | |
ROE (TTM) : | -0.26 | ROIC (TTM) : | -0.04 | |
SG&A/Revenue (TTM) : | 0.04 | R&D/Revenue (TTM) : | 0.06 | |
Net Debt (TTM) : | 16.324B | Debt/Equity (TTM) | 2.12 | P/B (TTM) : | 0.32 | Current Ratio (TTM) : | 0.68 |
Trading Metrics:
Open: | 3.5 | Previous Close: | 3.52 | |
Day Low: | 3.43 | Day High: | 3.5 | |
Year Low: | 3.33 | Year High: | 5.66 | |
Price Avg 50: | 3.8 | Price Avg 200: | 4 | |
Volume: | 178973 | Average Volume: | 171050 |