14.70
Revenue₩B
45.59
46.06
45.24
44.75
44.19
44.86
44.91
45.57
45.96
45.24
15.58
0.47%
0.05%
15
18.92
Revenue growth%
15.71
18.49
16.71
15.12
16.55
16.55
16.47
15.84
14.99
14.81
7.34
15.84
16.15
18
14.79
Gross margin%
8.70
9.99
7.07
8.93
7.12
6.87
8.26
6.24
4.91
7.62
3.86
6.87
7.37
51
8.06
Operating margin%
27.74
27.33
28.97
27.70
26.40
29.09
28.86
26.88
27.47
29.29
11.35
28.86
27.72
52
2.99
Net margin%
14.12
16.99
17.77
17.91
20.42
22.97
22.14
24.24
21.35
19.36
27.49
22.14
19.89
37
35.69
P/E ratio (avg)x
13.11
12.39
13.72
12.93
14.35
15.84
17.88
16.80
18.56
17.59
36.57
17.59
15.10
65
18.92
EV/EBITx
40.92
38.43
36.61
36.67
37.66
40.77
45.97
47.65
48.89
51.30
6.787
47.65
40.85
16
15.65
FCF yield (avg)%
18.38
19.97
17.30
15.66
16.33
16.52
16.69
16.49
18.20
16.17
2.55
16.52
16.61
54
24.27
FCF margin%
10.43
9.64
6.72
4.59
5.08
6.39
4.09
4.78
6.67
3.72
7.81
4.78
5.73
5
0.867
FCF / Net incomex
0.399
0.411
0.413
0.397
0.467
0.530
0.517
0.596
0.566
0.581
1.730
0.566
0.492
71
27.64
ROIC%
17.87
20.31
17.73
18.41
17.25
18.00
20.85
21.79
23.93
23.19
2.26
21.79
19.36
44
8.54
Return on equity%
25.29
25.30
23.44
23.71
21.66
19.93
17.86
17.10
17.35
19.32
28.72
17.86
20.79
28
29.17
Return on assets%
30.72
33.52
31.42
30.28
32.36
29.61
28.09
31.08
32.31
32.81
3.13
31.08
31.25
49
45.22
EPS₩
187.90
214.71
222.32
234.85
256.51
251.53
274.47
288.54
321.36
306.66
46.41
3.64%
4.75%
—
6.84
EPS growth%
2.47
1.63
0.40
0.40
0.40
0.40
0.40
1.08
2.18
3.60
4.38
1.08
0.74
61
72.52
Bookvalue per sh₩
89.78
96.44
104.12
118.19
117.30
121.44
120.85
127.74
133.46
151.04
85.46
5.19%
6.13%
—
268.46
FCF per share₩
259.40
275.50
302.68
305.96
348.46
367.58
409.32
473.26
533.20
582.85
104.30
10.84%
9.29%
—
100.77
Dividend per sh₩
329.85
386.24
388.96
380.08
420.23
428.89
468.12
549.59
589.72
698.44
272.12
10.69%
8.10%
—
14.67
Div yield (avg)%
25.32
25.74
23.08
20.39
22.60
19.65
18.68
15.75
13.55
15.59
10.73
15.75
20.02
23
19.31
Payout ratio%
7.61
9.56
9.15
6.39
5.78
4.89
4.53
2.42
4.76
3.60
7.17
4.53
5.34
76
50.24
Shares (diluted)M
41.72
44.17
41.25
37.73
40.40
43.77
37.73
33.77
35.12
33.68
50.22
(3.57%)
(2.58%)
61
19.61
Buyback yield%
26.44
27.89
27.30
25.48
23.26
25.97
25.26
26.72
24.27
23.61
26.26
25.26
25.73
10
0.824
D/E ratiox
1.346
1.485
1.562
1.737
1.696
1.888
2.221
2.236
2.624
2.746
0.979
2.236
1.813
44
22.39
Enterprise value₩B
38.92
46.56
54.47
60.36
73.18
74.18
79.63
87.50
88.29
87.17
24.84
3.56%
8.63%
31
32.35
LT debt₩B
4.681
4.976
4.425
3.921
3.669
3.191
3.177
2.838
2.561
2.274
22.72
(9.12%)
(8.07%)
11
Revenue
₩45.24B
0.05%
1.00×
Cost of revenue
₩31.67B
0.05%
1.00×
Operating expenses
₩9.656B
0.65%
1.06×
Cash and investments
16.47%
Spread over hurdle
(4.17%)