5.119
Revenue₩B
2.849
3.103
3.312
3.569
3.877
4.257
4.644
4.973
5.514
6.100
5.678
9.49%
8.81%
48
15.62
Revenue growth%
7.32
9.66
8.71
7.49
5.64
5.26
6.63
5.47
6.13
7.39
15.82
6.13
6.97
58
20.31
Gross margin%
21.63
20.05
17.45
18.54
21.27
21.10
20.79
21.30
24.29
26.37
16.03
21.30
21.19
59
26.15
Operating margin%
4.87
7.24
5.63
6.21
5.37
7.33
9.71
11.88
11.94
13.08
27.86
11.88
7.29
27
9.57
Net margin%
5.50
5.78
7.19
7.71
9.46
6.68
6.19
6.21
7.08
6.89
20.52
6.68
6.79
26
32.54
P/E ratio (avg)x
30.05
32.56
32.46
36.30
40.96
44.28
44.68
46.41
55.36
57.99
7.496
46.41
42.62
25
13.49
EV/EBITx
16.19
15.97
16.59
17.27
20.30
20.86
25.03
28.61
32.60
39.16
21.09
28.61
20.58
31
14.45
FCF yield (avg)%
14.74
16.70
16.09
16.73
18.04
15.36
14.02
11.95
13.91
13.57
28.08
13.91
15.05
87
19.63
FCF margin%
17.01
16.64
15.20
17.12
17.09
15.63
12.74
11.19
12.68
10.88
19.46
12.68
15.42
65
1.030
FCF / Net incomex
0.917
0.880
0.831
0.797
0.873
0.916
0.906
0.905
1.010
1.071
0.257
0.916
0.905
46
29.98
ROIC%
17.21
15.19
13.11
11.40
11.02
10.21
9.54
12.49
12.95
14.83
29.19
12.49
12.72
25
7.27
Return on equity%
6.91
9.79
8.24
10.65
9.97
11.94
12.54
11.93
12.10
9.47
16.16
11.94
10.31
20
25.24
Return on assets%
17.63
16.42
13.82
13.66
14.88
17.13
19.09
17.62
19.63
17.56
16.08
17.62
17.35
50
28.45
EPS₩
94.99
99.24
109.39
129.16
134.16
157.19
157.36
170.30
197.12
232.77
29.09
11.65%
10.08%
—
26.34
EPS growth%
0.40
0.40
0.40
0.40
2.24
0.65
3.25
3.57
3.55
6.19
7.44
3.55
1.45
54
131.98
Bookvalue per sh₩
195.16
224.42
241.51
238.43
284.23
282.46
306.26
346.15
415.75
462.17
104.74
10.21%
10.69%
—
41.87
FCF per share₩
80.62
80.18
82.39
87.08
75.99
69.59
66.16
60.11
59.70
58.63
91.95
(5.05%)
(2.90%)
—
66.35
Dividend per sh₩
93.34
107.01
102.00
113.37
111.10
109.99
112.44
133.10
148.58
171.97
50.65
9.13%
7.58%
—
23.28
Div yield (avg)%
26.70
27.05
27.84
29.51
28.59
26.98
27.87
30.69
30.38
28.61
24.97
28.61
28.23
92
4.65
Payout ratio%
32.02
34.89
34.78
33.15
32.37
31.50
34.02
33.87
35.66
32.89
28.71
33.87
33.51
83
15.75
Shares (diluted)M
15.38
16.30
15.75
13.57
12.77
12.38
13.03
11.76
12.51
11.50
16.08
(2.08%)
(3.14%)
11
12.43
Buyback yield%
7.95
7.16
7.97
8.91
9.57
9.72
11.91
13.02
13.12
14.56
13.98
13.02
9.65
80
0.237
D/E ratiox
1.823
1.749
1.793
1.805
1.839
2.030
2.107
2.182
2.238
2.387
1.287
2.182
1.935
83
0.586
Enterprise value₩B
3.297
3.440
3.747
3.723
3.563
3.354
3.036
3.021
3.165
2.901
4.920
(4.03%)
(1.48%)
88
3.176
LT debt₩B
2.133
2.013
2.167
2.088
1.869
2.050
2.060
1.868
1.900
1.921
4.679
0.56%
(1.71%)
72
Revenue
₩6.100B
8.81%
1.00×
Cost of revenue
₩3.593B
8.84%
1.00×
Operating expenses
₩717.7M
8.55%
0.98×
Goodwill & intangibles
18.21%
Spread over hurdle
(0.86%)