15.06
Revenue₩B
83.55
84.20
85.92
89.81
91.97
94.23
97.13
99.80
103.3
105.8
16.82
2.85%
2.59%
19
28.63
Revenue growth%
0.40
2.11
1.15
0.40
0.40
0.40
0.40
0.40
0.40
0.40
19.13
0.40
0.40
83
22.67
Gross margin%
9.73
7.44
9.13
11.28
13.25
13.14
10.95
10.34
8.61
9.04
9.88
10.34
10.03
9
9.30
Operating margin%
1.48
1.16
0.63
0.76
0.40
0.40
0.40
0.40
0.40
0.40
4.36
0.40
0.40
76
11.76
Net margin%
14.62
14.91
14.17
11.87
11.62
10.39
10.22
12.06
9.11
6.92
17.46
10.22
11.75
82
34.03
P/E ratio (avg)x
24.32
21.44
21.84
20.02
20.28
20.36
19.88
17.40
17.83
17.23
15.47
17.83
20.15
30
15.97
EV/EBITx
22.56
25.60
25.54
27.90
30.56
31.37
33.44
36.85
37.65
39.25
20.40
36.85
30.96
9
11.88
FCF yield (avg)%
25.47
24.85
23.07
24.55
26.81
29.37
29.86
28.06
29.76
28.60
16.91
29.37
27.44
58
18.13
FCF margin%
5.83
5.93
4.22
7.14
8.20
10.85
7.97
10.51
8.18
8.19
17.26
8.19
8.08
62
0.268
FCF / Net incomex
1.389
1.471
1.433
1.401
1.302
1.289
1.132
1.150
1.190
1.316
1.025
1.190
1.309
78
16.31
ROIC%
27.66
26.85
27.90
27.24
25.30
23.69
26.45
24.58
25.66
26.42
27.26
25.66
26.43
50
12.71
Return on equity%
13.13
10.44
11.36
10.11
10.92
9.53
9.54
10.22
13.16
10.30
25.10
10.22
10.37
55
8.83
Return on assets%
3.59
2.09
3.19
5.01
3.58
6.48
9.36
10.24
11.61
11.30
14.73
10.24
5.75
39
4,313
EPS₩
1,040
1,065
1,019
870.34
915.08
950.18
952.51
846.71
726.29
714.48
4,807
(4.83%)
(4.77%)
—
20.16
EPS growth%
15.56
14.66
16.18
13.55
12.66
9.93
9.61
11.74
13.57
12.16
7.01
11.74
13.11
65
2,353
Bookvalue per sh₩
7,403
7,100
7,953
7,964
7,718
7,534
7,886
9,090
9,838
10,293
1,261
5.93%
4.87%
—
5,010
FCF per share₩
10,032
11,616
13,031
14,422
16,427
19,912
22,177
26,004
27,302
32,515
1,122
14.63%
13.64%
—
4,999
Dividend per sh₩
2,925
2,615
2,844
2,813
2,617
2,643
2,354
2,006
2,183
2,100
2,872
(4.30%)
(2.90%)
—
13.81
Div yield (avg)%
10.13
9.16
11.02
8.90
9.42
10.55
12.74
9.98
9.27
9.32
11.28
9.98
9.70
44
25.51
Payout ratio%
26.95
28.19
29.26
26.84
25.22
25.30
27.05
28.00
30.67
31.05
9.82
28.00
27.53
50
9.826
Shares (diluted)M
7.209
6.892
6.742
7.256
6.513
5.882
6.311
5.913
5.262
4.664
9.784
(6.46%)
(3.56%)
36
15.02
Buyback yield%
28.93
30.36
31.40
31.33
33.72
33.89
34.87
36.46
37.28
35.19
5.89
35.19
33.80
34
1.553
D/E ratiox
1.053
1.061
1.006
0.943
0.926
0.824
0.826
0.885
0.888
0.877
1.754
0.877
0.907
29
17.15
Enterprise value₩B
64.58
73.42
86.48
97.52
100.4
111.4
108.6
125.1
138.7
152.6
64.86
8.73%
9.46%
40
51.09
LT debt₩B
71.05
77.85
90.38
101.6
98.74
102.7
104.6
105.7
114.2
124.4
30.67
4.72%
6.38%
30
Revenue
₩105.8B
2.59%
1.00×
Cost of revenue
₩74.08B
2.59%
1.00×
Operating expenses
₩13.28B
2.27%
0.97×
Goodwill & intangibles
20.43%
Spread over hurdle
28.27%