14.30
Revenue₩B
21.64
23.22
24.49
26.69
28.68
30.76
33.40
36.44
38.98
42.02
15.58
7.94%
7.79%
25
27.14
Revenue growth%
33.26
30.99
30.75
29.97
29.34
27.35
25.53
28.51
27.22
24.70
11.74
27.22
28.93
42
25.79
Gross margin%
6.57
3.88
3.18
1.30
0.40
0.89
1.12
1.21
0.40
0.40
13.38
0.89
1.16
90
14.72
Operating margin%
20.08
18.03
20.04
19.25
21.11
24.03
26.31
24.74
25.12
22.71
26.44
24.74
21.91
83
19.65
Net margin%
12.81
13.29
14.03
12.90
13.04
11.02
11.13
11.11
13.05
12.18
6.53
11.13
12.85
63
18.86
P/E ratio (avg)x
9.367
10.59
12.60
12.83
13.32
15.88
15.58
18.34
21.44
25.55
17.86
18.34
14.45
34
31.20
EV/EBITx
20.92
23.84
23.37
22.91
25.84
29.24
30.20
34.06
35.71
33.35
15.32
33.35
27.54
58
3.49
FCF yield (avg)%
11.45
10.86
10.88
12.28
15.05
14.18
15.29
17.79
18.01
16.17
13.40
16.17
14.61
18
19.44
FCF margin%
27.33
24.38
21.49
22.29
20.27
21.56
20.38
22.46
22.16
22.75
9.11
22.16
22.22
11
0.397
FCF / Net incomex
1.145
1.186
1.265
1.498
1.504
1.583
1.655
1.995
2.035
2.254
0.243
1.995
1.543
48
23.39
ROIC%
13.20
10.79
9.59
7.56
8.78
9.94
8.24
9.52
12.07
11.46
6.59
9.94
9.76
26
17.87
Return on equity%
9.56
9.26
9.70
11.95
10.08
12.65
12.20
14.49
16.32
17.27
21.64
14.49
12.07
65
17.28
Return on assets%
18.53
17.81
16.12
17.35
17.42
19.43
17.91
15.76
13.83
12.95
3.18
15.76
17.39
61
1,399
EPS₩
1,178
1,260
1,193
1,216
1,290
1,327
1,271
1,387
1,431
1,408
1,531
1.76%
2.67%
—
2.46
EPS growth%
8.61
8.93
7.35
6.90
4.40
1.86
0.40
0.40
3.27
1.32
4.88
1.32
3.83
27
841.71
Bookvalue per sh₩
1,709
1,630
1,627
1,572
1,537
1,632
1,751
1,795
1,936
1,904
1,580
4.38%
0.23%
—
2,278
FCF per share₩
2,565
2,669
3,088
3,026
2,924
3,084
3,212
3,438
3,279
3,503
2,068
3.68%
3.26%
—
1,709
Dividend per sh₩
1,786
1,738
1,571
1,584
1,513
1,303
1,210
1,065
1,109
1,119
952.41
(5.86%)
(4.35%)
—
19.66
Div yield (avg)%
25.95
25.28
23.63
20.82
18.40
18.52
18.32
18.59
18.78
19.91
9.50
18.59
19.35
7
24.62
Payout ratio%
18.06
18.02
16.02
13.49
14.33
13.59
15.52
13.97
16.74
18.89
21.40
15.52
15.77
59
11.22
Shares (diluted)M
10.54
10.95
11.67
10.70
11.09
11.32
11.51
12.43
13.65
14.38
11.48
5.33%
3.46%
88
25.73
Buyback yield%
30.28
29.17
30.95
30.71
29.86
32.61
30.22
32.91
33.81
36.64
26.58
32.91
30.83
10
1.420
D/E ratiox
2.487
2.761
2.954
3.324
3.921
3.928
3.824
3.981
4.015
4.045
0.600
3.981
3.872
44
17.89
Enterprise value₩B
29.28
32.94
33.60
37.35
43.69
51.87
60.89
70.96
70.36
73.11
8.749
10.85%
11.14%
85
22.44
LT debt₩B
29.53
30.81
27.86
29.27
28.68
30.24
30.01
32.52
33.86
36.24
34.76
4.79%
2.21%
58
Revenue
₩42.02B
7.79%
1.00×
Cost of revenue
₩26.28B
7.80%
1.00×
Operating expenses
₩8.398B
7.24%
0.95×
Cash and investments
18.60%
Spread over hurdle
(2.73%)