34.36
Revenue₩B
37.93
39.04
40.62
43.12
44.51
45.42
47.25
48.45
51.34
54.73
37.86
4.22%
4.23%
63
5.55
Revenue growth%
26.21
26.87
28.38
25.92
24.60
23.10
21.21
22.80
22.99
25.79
21.40
22.99
25.20
94
15.27
Gross margin%
2.34
0.40
3.29
1.23
3.30
5.29
5.77
4.55
5.46
5.15
9.31
5.29
3.92
72
8.36
Operating margin%
15.44
15.50
16.68
15.78
14.85
11.91
14.01
15.83
17.64
16.51
27.69
15.83
15.64
21
17.79
Net margin%
14.24
14.91
17.37
18.97
16.36
14.77
16.23
17.75
18.66
19.92
24.60
17.75
16.86
25
12.90
P/E ratio (avg)x
15.82
17.04
18.88
19.45
22.90
26.58
32.12
35.51
39.47
47.02
24.64
35.51
24.74
80
35.63
EV/EBITx
25.00
25.79
28.11
28.21
28.16
28.40
27.04
30.54
34.06
39.54
14.45
30.54
28.18
32
24.85
FCF yield (avg)%
25.19
22.45
23.65
23.42
23.94
22.10
21.32
22.82
25.08
25.56
26.57
22.82
23.54
53
2.41
FCF margin%
0.46
2.78
4.76
7.39
7.39
8.59
8.33
6.30
8.27
5.76
25.92
8.27
6.85
62
0.746
FCF / Net incomex
2.592
2.375
2.702
2.735
3.000
3.423
3.368
3.263
3.321
3.358
0.693
3.358
3.132
39
27.45
ROIC%
1.12
1.65
1.57
1.40
3.82
6.19
8.91
7.61
4.62
3.25
21.97
6.19
3.54
15
6.81
Return on equity%
3.28
1.70
3.00
1.86
2.77
0.40
1.49
3.72
4.99
7.76
26.23
3.72
2.89
8
23.91
Return on assets%
10.59
10.40
9.98
8.53
11.41
9.72
9.97
8.20
5.80
4.21
22.18
8.20
9.85
68
100.06
EPS₩
1,220
1,340
1,474
1,411
1,542
1,727
1,722
1,734
1,779
1,851
109.30
3.72%
6.00%
—
19.46
EPS growth%
23.18
23.10
22.39
20.81
22.55
20.99
20.81
23.46
20.64
19.65
22.00
20.81
21.69
71
627.20
Bookvalue per sh₩
556.88
565.27
527.02
485.83
526.03
539.72
560.49
599.30
587.36
547.73
580.00
0.81%
0.30%
—
486.09
FCF per share₩
340.77
311.63
338.12
353.73
353.10
359.17
330.86
334.46
367.96
391.41
326.35
2.08%
2.01%
—
590.31
Dividend per sh₩
614.91
579.74
597.26
554.98
564.04
528.03
458.08
434.89
418.47
429.27
205.65
(5.31%)
(2.92%)
—
28.47
Div yield (avg)%
12.32
10.45
7.48
6.67
6.10
3.14
4.93
3.92
3.27
2.11
14.92
3.27
5.52
21
2.38
Payout ratio%
28.83
28.55
30.93
31.26
29.51
31.52
31.13
32.46
34.67
32.04
24.64
32.04
31.19
57
47.57
Shares (diluted)M
43.04
43.93
41.75
37.29
32.01
30.00
29.75
30.66
30.40
27.03
46.35
(3.33%)
(4.89%)
85
19.37
Buyback yield%
0.40
2.36
0.40
0.91
0.80
0.69
0.40
0.40
0.93
1.10
16.75
0.69
0.75
63
0.889
D/E ratiox
2.069
2.006
1.864
1.881
1.950
1.957
1.941
1.932
1.774
2.013
0.472
1.941
1.946
37
22.87
Enterprise value₩B
5.861
5.947
6.607
6.991
6.903
8.231
8.462
9.210
9.451
10.22
50.27
8.16%
5.42%
60
30.84
LT debt₩B
55.64
59.26
60.69
64.86
61.64
61.99
65.85
62.39
59.99
56.85
39.26
(1.61%)
0.51%
47
Revenue
₩54.73B
4.23%
1.00×
Cost of revenue
₩31.22B
4.12%
0.99×
Operating expenses
₩13.63B
4.18%
1.00×
Spread over hurdle
(0.58%)