20.65
Revenue₩B
67.82
68.20
70.45
72.53
72.39
73.06
74.49
76.95
79.85
81.78
21.19
2.47%
1.98%
49
3.76
Revenue growth%
17.67
18.35
17.80
15.27
14.62
17.11
20.00
21.30
19.19
17.89
28.29
19.19
17.85
58
16.85
Gross margin%
24.82
22.33
25.01
23.04
23.72
21.65
21.22
23.58
23.05
24.89
17.56
23.05
23.32
63
12.31
Operating margin%
5.44
6.31
6.08
3.41
1.75
1.17
0.84
1.80
3.03
4.94
11.99
1.80
3.22
36
22.84
Net margin%
9.20
9.94
7.95
8.92
6.78
6.61
9.32
11.54
14.38
16.57
29.16
11.54
9.26
40
34.32
P/E ratio (avg)x
36.02
36.21
39.59
41.55
39.68
38.47
34.15
38.08
40.20
38.28
17.05
38.28
38.37
42
12.87
EV/EBITx
31.35
29.93
31.41
32.43
33.18
34.79
36.28
40.97
38.98
43.59
24.20
38.98
33.98
6
23.52
FCF yield (avg)%
9.60
8.76
11.32
14.05
13.02
10.71
9.91
11.82
8.90
9.98
9.02
9.98
10.35
48
28.40
FCF margin%
5.39
3.51
1.24
2.73
1.42
0.40
0.40
0.40
3.14
4.31
29.22
0.40
2.08
21
1.041
FCF / Net incomex
1.705
1.691
1.590
1.851
2.131
2.233
2.203
2.538
2.579
2.707
1.311
2.538
2.167
24
8.88
ROIC%
3.25
5.48
7.06
9.35
7.28
8.13
9.71
11.19
14.18
13.69
15.31
11.19
8.74
37
21.65
Return on equity%
18.00
15.97
13.96
15.88
17.37
16.43
18.76
16.24
17.77
16.53
17.21
16.53
16.48
86
26.77
Return on assets%
13.41
15.43
15.96
17.48
19.76
19.91
20.48
19.72
21.92
24.90
21.85
20.48
19.74
27
975.21
EPS₩
813.94
765.23
728.17
683.89
761.92
836.25
938.37
988.35
1,046
1,093
1,043
7.48%
4.23%
—
23.39
EPS growth%
26.15
24.11
25.59
26.90
25.65
23.42
24.01
26.24
26.18
26.63
6.87
26.18
25.90
70
1,033
Bookvalue per sh₩
487.81
533.80
572.19
560.51
602.01
603.58
652.62
648.26
688.24
658.07
1,079
1.80%
2.43%
—
1,040
FCF per share₩
729.40
713.73
656.21
662.70
633.20
635.69
637.86
601.53
607.04
552.84
532.42
(2.68%)
(1.88%)
—
586.64
Dividend per sh₩
752.86
844.54
820.96
789.78
760.33
736.80
709.13
805.26
916.61
872.94
463.83
2.80%
1.97%
—
12.51
Div yield (avg)%
8.55
8.11
5.73
7.29
6.74
6.35
5.25
6.72
8.14
9.72
5.96
6.72
7.01
36
24.95
Payout ratio%
16.68
15.54
13.96
11.44
9.43
7.83
8.86
9.17
7.96
5.73
12.00
7.96
9.30
68
78.37
Shares (diluted)M
70.07
61.03
60.12
60.68
58.07
61.67
58.66
50.26
52.71
46.90
79.23
(4.18%)
(4.86%)
86
5.85
Buyback yield%
2.65
4.32
4.10
6.63
9.32
10.88
10.72
11.31
13.68
12.99
26.85
11.31
10.02
93
0.329
D/E ratiox
2.200
2.130
2.141
2.340
2.510
2.311
2.433
2.439
2.281
2.236
1.721
2.311
2.296
21
13.28
Enterprise value₩B
13.28
14.90
14.83
15.03
15.52
15.91
17.55
17.88
18.33
21.23
9.371
6.47%
5.89%
53
89.89
LT debt₩B
17.23
19.00
17.37
19.43
18.74
20.39
20.49
22.32
24.83
27.56
44.00
8.02%
5.00%
8
Revenue
₩81.78B
1.98%
1.00×
Cost of revenue
₩57.25B
1.98%
1.00×
Operating expenses
₩16.67B
2.15%
1.02×
Goodwill & intangibles
15.37%
Cash and investments
15.03%
Spread over hurdle
(0.67%)