1.073
Revenue₩B
1.756
1.869
2.026
2.170
2.304
2.543
2.724
2.961
3.224
3.453
1.129
8.43%
7.75%
46
15.59
Revenue growth%
15.83
17.05
15.50
18.44
20.68
18.70
21.22
18.44
20.27
17.75
25.91
18.70
18.44
30
5.76
Gross margin%
19.54
21.83
23.86
25.03
27.41
27.93
30.10
28.55
28.83
30.87
20.71
28.83
27.67
83
17.30
Operating margin%
4.78
6.27
4.65
6.29
4.79
4.30
2.12
0.40
2.74
0.40
7.05
2.12
4.48
44
13.18
Net margin%
11.32
9.59
12.51
12.79
13.54
15.06
14.10
11.23
9.33
7.73
2.92
11.23
11.92
30
21.43
P/E ratio (avg)x
10.72
10.48
11.23
12.42
13.15
13.49
12.95
12.32
12.40
13.59
18.36
12.95
12.41
86
11.84
EV/EBITx
38.94
38.01
36.54
42.40
41.96
49.23
47.84
48.67
45.82
50.15
34.61
48.67
44.11
77
29.84
FCF yield (avg)%
33.00
34.52
34.54
34.58
36.70
36.94
36.19
33.92
31.33
29.51
18.48
33.92
34.53
88
11.10
FCF margin%
18.48
19.09
18.92
18.47
18.87
16.08
18.52
19.76
16.83
14.90
4.05
16.83
18.50
14
1.000
FCF / Net incomex
1.693
1.821
1.764
1.695
1.645
1.497
1.584
1.480
1.435
1.462
1.270
1.480
1.615
11
13.87
ROIC%
22.22
22.38
21.83
23.40
23.53
24.90
27.67
30.08
27.89
26.61
13.41
27.67
24.22
53
27.87
Return on equity%
14.77
12.51
9.94
6.96
4.45
3.66
5.39
2.56
2.95
0.74
4.08
2.95
4.92
71
10.47
Return on assets%
15.50
12.94
14.28
12.77
14.24
12.31
13.78
14.96
15.93
17.65
2.17
14.96
14.26
46
91.08
EPS₩
31.80
30.07
27.83
25.81
28.14
26.93
28.14
32.26
36.16
36.71
94.95
5.46%
0.66%
—
20.36
EPS growth%
7.87
9.47
8.31
6.84
3.89
3.80
3.66
4.33
6.72
6.50
19.14
4.33
6.61
15
105.10
Bookvalue per sh₩
82.69
76.36
70.50
80.98
84.45
78.72
80.79
88.72
84.60
96.09
29.16
2.62%
2.51%
—
95.04
FCF per share₩
75.72
76.91
71.58
80.60
73.17
80.56
78.03
72.99
66.64
72.91
39.37
(0.07%)
(1.42%)
—
90.86
Dividend per sh₩
48.45
55.77
61.89
64.79
63.45
65.40
73.47
84.17
93.86
95.98
112.73
8.63%
6.57%
—
19.33
Div yield (avg)%
25.82
26.72
26.75
28.50
26.39
23.83
22.47
22.83
23.19
24.45
27.44
23.19
25.13
69
7.27
Payout ratio%
15.69
18.39
16.64
17.53
14.56
14.68
16.25
18.50
19.37
19.45
27.26
18.50
17.09
12
13.17
Shares (diluted)M
17.26
19.40
19.23
21.84
24.94
24.87
23.86
23.53
26.24
28.89
13.15
2.98%
5.19%
42
25.24
Buyback yield%
1.91
0.40
0.62
0.40
0.40
3.06
1.61
0.40
0.40
0.84
2.37
0.84
0.51
36
1.124
D/E ratiox
1.292
1.419
1.549
1.433
1.609
1.525
1.498
1.402
1.299
1.242
0.987
1.402
1.426
77
2.893
Enterprise value₩B
0.809
0.937
0.893
0.948
1.005
1.114
1.196
1.198
1.381
1.460
3.755
7.75%
7.03%
42
2.813
LT debt₩B
3.864
4.372
4.086
4.407
4.924
5.575
5.817
5.897
5.876
6.616
2.671
6.09%
6.03%
76
Revenue
₩3.453B
7.75%
1.00×
Cost of revenue
₩1.913B
7.67%
0.99×
Operating expenses
₩584.3M
7.90%
1.01×
Cash and investments
16.65%
Spread over hurdle
(4.63%)