0.327
Revenue₩B
1.799
1.842
1.923
1.929
1.942
1.959
1.961
1.991
2.027
2.106
0.340
1.63%
1.75%
41
21.34
Revenue growth%
32.03
32.81
30.83
30.40
31.18
29.21
30.64
28.22
27.85
28.87
8.83
28.87
30.52
30
26.85
Gross margin%
30.66
32.49
34.94
31.99
30.59
28.46
28.05
28.50
30.91
30.94
6.08
28.50
30.79
93
21.59
Operating margin%
2.36
0.40
0.40
0.40
3.07
3.48
4.69
6.06
4.08
6.15
11.98
4.69
3.27
9
23.66
Net margin%
31.50
28.67
25.83
25.12
25.04
22.70
25.69
25.91
24.84
23.28
12.57
24.84
25.40
72
24.54
P/E ratio (avg)x
10.97
11.64
11.35
13.48
12.97
14.19
15.76
18.33
20.98
20.76
14.42
18.33
13.84
36
11.96
EV/EBITx
30.94
30.38
28.92
27.60
23.70
22.68
22.13
21.51
18.89
19.92
19.47
21.51
23.19
57
7.57
FCF yield (avg)%
23.37
23.56
24.86
22.65
20.72
20.41
21.00
20.85
19.50
19.82
7.08
20.41
20.92
42
6.98
FCF margin%
8.36
6.28
6.76
4.74
7.38
5.00
4.48
6.24
7.00
5.09
10.78
5.09
6.26
14
0.370
FCF / Net incomex
1.101
1.112
1.176
1.268
1.275
1.208
1.133
1.303
1.451
1.500
1.485
1.303
1.238
25
7.57
ROIC%
6.40
8.32
8.78
6.95
6.35
4.92
4.26
3.79
1.27
1.92
17.39
3.79
5.64
12
21.49
Return on equity%
7.44
5.70
5.12
8.05
7.04
8.55
7.57
7.14
8.78
6.60
28.78
7.57
7.29
85
20.52
Return on assets%
21.31
18.68
20.04
19.81
17.55
18.49
17.37
16.07
13.68
16.13
25.99
16.13
18.02
8
96.90
EPS₩
185.31
179.94
208.56
243.93
265.58
282.36
308.53
335.34
386.72
402.20
104.59
8.66%
9.17%
—
11.98
EPS growth%
12.12
14.62
13.35
10.42
10.40
9.75
11.73
9.82
9.44
11.00
16.44
9.82
10.71
65
204.15
Bookvalue per sh₩
203.92
227.76
249.22
248.87
234.63
217.55
246.71
283.04
309.19
308.71
157.96
5.64%
3.32%
—
137.55
FCF per share₩
78.93
84.09
89.71
78.32
73.31
81.32
89.49
83.73
83.80
80.64
177.43
1.92%
0.24%
—
98.63
Dividend per sh₩
31.59
34.95
38.38
42.66
44.52
44.67
49.41
54.85
60.95
55.08
36.06
4.35%
4.86%
—
13.82
Div yield (avg)%
31.55
31.77
29.77
30.84
29.65
28.02
30.67
27.99
26.86
24.13
17.69
27.99
29.71
16
9.39
Payout ratio%
27.39
29.96
27.34
28.33
25.65
24.09
21.74
23.57
24.59
26.85
24.84
24.09
26.25
68
6.365
Shares (diluted)M
6.856
6.346
6.947
7.240
7.523
7.387
8.077
8.571
8.064
7.572
6.262
0.13%
0.54%
24
29.71
Buyback yield%
25.01
22.25
21.83
19.44
21.47
20.91
22.42
24.86
24.15
23.95
8.92
23.95
22.34
34
1.216
D/E ratiox
0.951
1.051
1.164
1.100
1.259
1.191
1.371
1.375
1.334
1.505
1.295
1.371
1.225
40
0.162
Enterprise value₩B
0.882
0.869
0.935
0.833
0.845
0.891
0.894
0.953
0.864
0.769
2.206
(1.88%)
(1.84%)
87
0.160
LT debt₩B
0.762
0.744
0.702
0.732
0.697
0.667
0.717
0.728
0.764
0.708
2.545
0.31%
(0.24%)
94
Revenue
₩2.106B
1.75%
1.00×
Cost of revenue
₩1.319B
1.93%
1.02×
Operating expenses
₩348.2M
2.15%
1.04×
Goodwill & intangibles
21.94%
Property and equipment
15.63%
Spread over hurdle
(0.51%)