13.12
Revenue₩B
44.38
47.00
50.29
53.87
56.98
59.14
62.53
66.84
68.73
73.80
14.06
5.31%
5.65%
46
12.13
Revenue growth%
16.09
13.18
12.69
12.97
10.84
11.00
11.40
11.33
9.47
7.58
9.29
11.00
11.37
16
9.73
Gross margin%
6.97
7.20
9.76
9.06
10.29
8.72
6.95
5.98
5.42
4.97
19.57
5.98
7.09
38
28.73
Operating margin%
27.44
29.89
31.60
31.58
33.50
33.31
30.96
31.90
30.54
30.75
17.38
30.96
31.27
12
8.64
Net margin%
5.21
2.32
4.55
4.21
3.13
0.98
1.77
2.18
0.63
1.92
13.10
1.77
2.25
68
28.56
P/E ratio (avg)x
9.126
9.107
10.38
9.964
11.00
11.00
12.99
13.43
15.46
17.70
33.20
13.43
11.00
33
14.96
EV/EBITx
35.00
33.32
30.82
31.90
33.87
35.03
36.99
39.23
38.02
37.99
35.64
37.99
35.02
64
2.10
FCF yield (avg)%
9.12
9.14
8.85
11.65
10.95
13.00
12.77
14.67
13.44
10.63
15.53
13.00
11.30
22
29.97
FCF margin%
21.89
24.52
25.61
23.67
23.49
22.48
19.80
17.55
15.67
14.44
27.77
17.55
22.19
43
1.075
FCF / Net incomex
1.086
1.209
1.150
1.191
1.288
1.299
1.247
1.201
1.286
1.212
0.732
1.247
1.211
77
8.73
ROIC%
16.45
15.43
18.35
18.27
17.05
16.22
17.15
14.24
12.74
14.59
23.70
14.59
16.33
32
15.01
Return on equity%
1.67
2.65
3.24
2.92
5.29
2.84
5.23
8.04
6.99
7.60
3.07
6.99
4.23
48
14.67
Return on assets%
11.61
11.56
14.03
15.43
12.77
12.32
11.77
11.55
13.27
13.36
12.99
12.32
12.54
10
543.26
EPS₩
3,093
3,299
3,681
3,922
3,729
4,197
4,551
4,633
4,582
4,535
589.76
3.99%
4.16%
—
26.97
EPS growth%
32.79
35.27
33.10
34.05
33.65
31.49
30.64
29.90
31.70
29.21
11.35
30.64
32.25
28
2,878
Bookvalue per sh₩
906.68
957.99
971.88
1,075
968.60
1,023
1,084
1,203
1,173
1,153
1,869
3.55%
3.27%
—
710.25
FCF per share₩
2,236
2,214
2,069
1,984
1,812
1,982
1,930
2,063
2,120
1,952
3,026
1.49%
(0.27%)
—
1,952
Dividend per sh₩
2,239
2,463
2,771
2,558
2,617
2,916
2,952
2,686
2,634
2,449
1,555
(1.32%)
1.22%
—
12.50
Div yield (avg)%
4.36
5.30
5.15
7.57
6.57
7.49
8.56
11.47
8.81
6.99
10.93
8.56
7.24
73
2.53
Payout ratio%
20.97
23.69
22.20
24.74
22.47
23.56
24.80
25.59
28.08
25.19
14.00
25.19
24.22
18
13.94
Shares (diluted)M
10.56
9.771
9.382
8.966
8.763
7.588
7.742
7.219
6.120
5.907
14.28
(7.59%)
(5.13%)
52
21.76
Buyback yield%
18.79
21.15
18.38
18.94
17.38
15.44
14.87
17.60
14.98
16.61
4.02
15.44
17.49
79
0.163
D/E ratiox
1.994
2.071
2.250
2.562
2.761
3.186
3.495
3.604
4.047
4.178
1.644
3.604
2.973
13
24.85
Enterprise value₩B
42.97
46.11
51.62
51.79
54.71
51.09
54.17
52.74
54.39
50.43
22.34
(1.61%)
1.15%
38
11.84
LT debt₩B
10.62
11.46
10.39
11.48
10.64
11.77
12.22
12.77
14.04
15.14
11.46
7.29%
2.76%
19
Revenue
₩73.80B
5.65%
1.00×
Cost of revenue
₩31.70B
5.08%
0.95×
Operating expenses
₩18.26B
6.07%
1.04×
Spread over hurdle
11.52%