10.75
Revenue₩B
33.46
34.41
35.84
36.33
36.99
37.59
39.04
40.29
41.92
42.76
11.88
2.94%
2.58%
46
4.99
Revenue growth%
20.45
22.44
19.90
18.78
19.01
19.46
21.64
22.65
24.96
27.58
10.69
22.65
21.04
81
27.27
Gross margin%
26.34
24.99
24.44
27.24
28.63
29.89
31.81
32.15
29.44
28.85
17.43
29.89
28.74
48
14.13
Operating margin%
8.17
7.16
9.98
12.34
13.59
16.37
15.65
13.38
15.77
15.73
18.96
15.73
13.49
85
26.03
Net margin%
20.91
23.77
21.65
22.13
21.62
20.75
22.23
24.28
22.54
21.46
3.56
22.23
21.89
71
23.08
P/E ratio (avg)x
29.56
27.09
27.67
25.94
24.59
26.62
28.05
28.11
26.83
29.60
17.07
28.05
27.38
63
21.56
EV/EBITx
29.72
34.78
38.18
41.64
46.71
53.75
54.06
58.56
67.34
65.61
37.38
58.56
50.23
71
13.25
FCF yield (avg)%
21.01
20.29
17.51
16.33
19.01
20.18
17.84
19.02
21.29
19.82
6.84
19.82
19.42
83
8.69
FCF margin%
14.29
11.79
12.30
11.91
10.23
8.70
8.42
10.25
9.37
6.94
20.27
8.70
10.24
53
1.095
FCF / Net incomex
0.145
0.143
0.148
0.144
0.152
0.175
0.200
0.216
0.248
0.251
1.341
0.216
0.163
27
23.29
ROIC%
32.69
31.32
33.76
33.02
33.71
31.05
30.92
30.37
32.78
35.40
12.61
31.05
32.73
44
17.62
Return on equity%
4.68
2.52
2.34
0.46
2.93
3.54
5.11
3.79
5.66
5.72
14.47
5.11
3.67
80
10.61
Return on assets%
0.76
0.40
2.57
3.89
1.26
0.40
0.40
0.40
2.22
0.40
29.31
0.40
0.58
12
2,095
EPS₩
724.74
695.35
702.18
753.78
876.93
841.82
990.44
1,088
1,175
1,348
2,157
8.98%
7.43%
—
15.00
EPS growth%
21.91
21.52
24.39
24.09
24.20
22.10
19.98
22.81
20.06
21.97
28.10
21.97
22.03
10
2,336
Bookvalue per sh₩
4,233
4,604
4,846
4,811
5,076
4,976
5,645
5,795
5,746
6,910
2,006
6.36%
6.72%
—
373.56
FCF per share₩
1,187
1,164
1,241
1,139
1,069
1,172
1,305
1,209
1,322
1,456
2,253
6.38%
1.27%
—
910.78
Dividend per sh₩
1,619
1,792
1,825
1,848
1,891
2,028
1,915
2,025
2,098
1,967
2,293
0.79%
1.22%
—
13.85
Div yield (avg)%
9.25
11.83
14.53
12.16
12.70
13.08
11.08
8.14
6.76
4.67
25.53
8.14
11.45
26
23.02
Payout ratio%
14.50
13.58
13.24
11.72
14.16
17.01
16.96
14.93
13.49
14.34
18.81
14.93
14.25
21
11.33
Shares (diluted)M
11.43
10.94
11.32
10.85
12.08
13.26
14.55
13.22
14.43
13.14
11.05
1.69%
1.46%
89
4.54
Buyback yield%
24.53
26.40
23.53
22.54
20.20
22.34
22.58
19.67
22.24
24.00
13.63
22.34
22.56
92
1.273
D/E ratiox
0.580
0.620
0.649
0.748
0.747
0.726
0.723
0.814
0.841
0.938
0.929
0.814
0.737
39
39.88
Enterprise value₩B
23.94
25.90
26.88
28.00
26.02
24.44
21.22
22.03
18.77
18.38
15.12
(6.71%)
(1.97%)
37
16.43
LT debt₩B
7.952
8.919
9.508
10.60
12.52
12.50
12.28
13.00
14.46
16.06
10.39
5.10%
7.93%
33
Revenue
₩42.76B
2.58%
1.00×
Cost of revenue
₩26.75B
2.58%
1.00×
Operating expenses
₩9.451B
2.25%
0.97×
Goodwill & intangibles
19.80%
Property and equipment
18.44%
Spread over hurdle
(1.64%)