44.03
Revenue₩B
30.00
32.11
34.64
37.25
39.48
42.08
43.83
45.19
47.01
48.53
48.56
4.21%
5.36%
91
27.10
Revenue growth%
6.37
3.38
1.14
2.70
3.76
5.50
3.02
0.40
0.40
0.40
16.97
0.40
2.86
68
23.80
Gross margin%
20.70
23.45
24.59
24.18
23.80
23.78
22.53
20.22
22.76
19.98
19.46
22.53
23.10
56
12.82
Operating margin%
10.11
12.32
10.49
11.08
9.06
8.11
10.18
11.59
12.06
13.69
18.73
11.59
10.79
83
29.71
Net margin%
9.26
8.48
10.05
12.52
13.14
10.87
13.44
11.72
12.63
11.72
3.29
11.72
11.72
93
25.99
P/E ratio (avg)x
21.69
21.11
23.45
23.38
23.45
25.57
28.55
27.50
30.17
27.28
11.62
27.50
24.51
85
19.51
EV/EBITx
30.57
28.68
27.29
30.52
32.17
31.88
30.77
32.76
31.22
33.97
8.976
31.88
31.00
17
10.52
FCF yield (avg)%
27.58
29.52
29.65
27.79
29.56
31.05
30.99
31.58
30.21
32.95
26.81
31.05
29.93
12
28.75
FCF margin%
25.34
23.11
23.19
21.14
20.04
20.42
20.82
23.04
24.03
26.44
15.43
23.04
23.07
85
1.080
FCF / Net incomex
0.658
0.597
0.638
0.685
0.742
0.800
0.735
0.713
0.743
0.812
1.599
0.743
0.724
50
17.17
ROIC%
6.82
8.01
6.92
6.34
5.99
7.45
5.93
6.03
8.53
8.82
5.02
7.45
6.87
94
29.02
Return on equity%
3.64
5.92
3.65
1.66
1.58
1.72
0.40
0.40
2.59
2.33
19.75
1.72
2.03
44
29.21
Return on assets%
24.84
27.75
26.04
26.13
28.00
27.79
28.54
27.06
25.90
25.13
10.94
27.06
26.60
39
134.77
EPS₩
86.96
88.61
91.43
104.69
100.88
115.94
126.23
127.67
130.31
139.68
149.98
6.72%
5.23%
—
7.89
EPS growth%
22.82
25.69
22.73
23.04
20.05
20.47
21.39
19.38
21.01
18.14
19.63
20.47
21.20
17
338.28
Bookvalue per sh₩
355.64
389.29
372.00
391.64
374.36
401.67
372.59
365.56
332.69
333.79
271.59
(2.27%)
(0.84%)
—
53.40
FCF per share₩
84.71
75.72
82.88
80.94
76.45
83.92
88.67
92.42
85.52
75.27
113.80
(0.31%)
(1.14%)
—
316.87
Dividend per sh₩
116.23
134.07
142.89
163.49
169.12
202.20
219.84
246.22
256.60
290.34
233.02
11.42%
10.84%
—
13.69
Div yield (avg)%
29.07
31.38
29.32
26.55
27.48
26.96
26.47
24.77
22.87
21.55
11.13
24.77
26.76
28
3.40
Payout ratio%
31.70
32.34
33.95
34.99
36.96
37.76
38.27
38.00
36.27
38.97
3.58
38.00
36.62
63
87.47
Shares (diluted)M
92.26
95.93
96.91
112.9
131.0
130.2
125.6
130.0
148.8
176.0
90.06
6.09%
6.95%
13
22.47
Buyback yield%
17.38
19.96
19.42
17.33
15.75
15.12
13.87
11.04
11.58
14.29
27.55
13.87
15.43
42
0.420
D/E ratiox
0.925
0.926
1.003
1.185
1.209
1.448
1.482
1.725
1.790
1.984
1.253
1.725
1.328
70
49.79
Enterprise value₩B
25.49
22.91
24.78
21.95
22.45
23.10
22.59
24.06
22.08
21.16
27.79
(1.18%)
(2.61%)
78
24.03
LT debt₩B
31.42
28.79
27.57
28.26
31.03
31.28
31.06
28.59
28.74
25.45
20.16
(3.89%)
(1.33%)
24
Revenue
₩48.53B
5.36%
1.00×
Cost of revenue
₩28.39B
5.39%
1.00×
Operating expenses
₩10.94B
5.02%
0.97×
Property and equipment
17.57%
Goodwill & intangibles
16.93%
Spread over hurdle
(1.86%)