11.62
Revenue₩B
8.874
9.169
9.546
10.10
10.55
11.00
11.30
11.83
12.08
12.25
12.11
3.02%
3.64%
95
28.27
Revenue growth%
7.44
9.03
10.28
8.00
10.19
13.08
12.26
11.43
12.67
11.48
22.45
12.26
10.85
73
4.61
Gross margin%
7.53
8.50
9.89
7.61
8.04
5.58
6.34
7.09
6.11
7.87
5.45
6.34
7.57
89
9.14
Operating margin%
20.32
21.75
20.84
21.16
23.79
22.68
21.52
19.10
19.28
19.35
11.73
19.35
21.00
80
24.03
Net margin%
24.72
22.76
24.11
22.71
22.55
24.44
27.05
29.31
32.11
30.19
3.52
29.31
24.58
35
16.31
P/E ratio (avg)x
28.42
29.43
25.65
24.78
22.17
20.93
18.85
17.79
18.93
18.21
13.61
18.85
21.55
51
26.11
EV/EBITx
22.42
23.75
20.48
19.66
17.68
15.25
14.21
14.92
14.54
13.40
29.62
14.54
16.47
25
24.08
FCF yield (avg)%
5.49
7.80
7.03
4.93
5.98
8.33
6.36
7.81
5.55
4.77
28.21
6.36
6.17
49
12.19
FCF margin%
27.49
26.39
26.18
28.36
28.37
29.04
31.54
31.95
33.02
34.18
28.11
31.95
28.70
67
1.298
FCF / Net incomex
0.764
0.752
0.754
0.758
0.755
0.845
0.826
0.935
0.933
0.974
0.635
0.933
0.795
85
20.10
ROIC%
26.27
23.30
22.90
22.33
24.21
22.72
23.65
26.22
25.92
25.04
6.63
25.04
23.93
43
18.48
Return on equity%
27.53
28.43
29.99
28.21
26.49
27.32
26.43
28.15
27.67
27.16
8.64
27.32
27.60
23
22.98
Return on assets%
15.63
17.70
19.87
21.42
23.11
23.11
25.70
26.35
23.55
21.30
22.98
23.55
22.26
28
145.28
EPS₩
432.63
377.97
405.21
420.89
438.11
409.98
352.13
351.08
310.83
310.42
157.84
(6.66%)
(3.21%)
—
5.94
EPS growth%
3.69
2.32
4.42
3.58
3.99
4.57
6.59
8.65
5.82
6.20
11.61
6.20
4.50
59
470.30
Bookvalue per sh₩
372.50
376.91
412.34
445.72
475.54
516.01
570.56
641.03
713.05
797.06
137.32
10.88%
8.67%
—
461.88
FCF per share₩
257.45
281.31
297.68
352.35
370.64
432.34
506.33
585.88
569.68
560.66
369.47
8.63%
8.14%
—
284.31
Dividend per sh₩
424.40
400.35
419.14
475.41
480.83
449.25
509.10
574.03
542.45
565.89
240.62
3.31%
3.47%
—
27.51
Div yield (avg)%
20.78
20.82
19.61
19.87
17.90
19.88
18.72
21.45
21.89
23.09
3.88
21.45
20.33
35
7.18
Payout ratio%
8.80
8.17
8.74
11.38
11.20
12.20
10.73
9.31
12.06
9.85
9.94
10.73
10.29
69
24.87
Shares (diluted)M
39.31
42.51
45.80
45.26
44.64
50.98
54.53
62.05
61.56
70.50
24.52
9.57%
5.88%
63
21.07
Buyback yield%
8.63
6.33
7.00
8.71
9.10
7.89
7.41
9.85
12.15
14.37
22.20
9.85
8.67
48
0.932
D/E ratiox
0.384
0.428
0.426
0.442
0.440
0.415
0.403
0.439
0.492
0.557
0.223
0.439
0.434
63
5.244
Enterprise value₩B
16.09
15.52
16.30
17.82
19.60
19.45
18.83
18.84
20.03
23.01
6.408
3.25%
3.58%
16
9.863
LT debt₩B
24.27
23.99
24.45
26.06
31.42
33.25
37.41
43.38
50.87
54.15
0.717
11.50%
8.89%
41
Revenue
₩12.25B
3.64%
1.00×
Cost of revenue
₩8.299B
3.30%
0.97×
Operating expenses
₩2.207B
4.43%
1.08×
Property and equipment
13.74%
Spread over hurdle
(4.88%)