11.98
Revenue₩B
17.73
19.13
20.45
21.50
22.53
23.88
25.04
26.65
28.10
30.52
12.40
6.26%
6.20%
77
9.08
Revenue growth%
6.25
6.48
6.11
7.50
8.03
7.71
7.19
9.69
11.76
11.85
27.84
9.69
7.61
73
13.59
Gross margin%
4.25
5.93
8.78
10.38
12.33
11.27
12.78
15.00
13.34
13.42
14.20
13.34
11.80
11
26.96
Operating margin%
21.71
24.18
21.66
22.28
23.47
23.36
20.81
22.26
22.56
21.16
18.81
22.26
22.27
34
15.82
Net margin%
3.65
2.33
2.47
4.07
4.75
4.42
5.16
4.33
7.20
8.08
23.63
5.16
4.37
28
15.28
P/E ratio (avg)x
15.05
15.78
15.81
17.01
14.55
12.86
13.07
12.92
13.93
14.04
16.13
13.07
14.29
5
21.02
EV/EBITx
17.37
19.27
18.59
19.24
20.16
21.16
20.54
22.21
23.76
25.02
23.45
22.21
20.35
46
7.07
FCF yield (avg)%
8.03
7.89
5.27
3.64
4.68
7.55
8.26
7.43
9.32
8.52
16.77
8.26
7.72
94
8.39
FCF margin%
11.00
9.75
12.16
10.12
11.42
9.98
8.84
8.51
8.86
11.49
2.56
8.86
10.05
87
0.147
FCF / Net incomex
0.119
0.123
0.134
0.150
0.155
0.170
0.176
0.190
0.187
0.190
0.126
0.187
0.162
55
4.08
ROIC%
2.18
0.40
0.40
0.40
0.40
1.76
2.15
1.03
1.92
0.40
20.08
1.76
0.71
38
14.91
Return on equity%
30.89
33.18
35.43
34.86
32.31
32.64
30.73
30.24
30.45
30.70
27.75
30.70
31.60
41
7.49
Return on assets%
6.51
9.24
7.70
6.89
7.31
5.13
4.32
6.21
7.40
6.89
17.64
6.21
6.89
60
45.52
EPS₩
53.51
50.88
47.31
49.02
51.86
56.05
49.07
45.71
45.67
40.61
50.49
(4.78%)
(4.27%)
—
15.56
EPS growth%
27.85
25.70
28.66
31.01
32.41
30.08
29.88
32.77
31.23
32.91
6.46
31.23
30.55
71
99.29
Bookvalue per sh₩
115.70
110.07
125.09
117.38
114.48
121.73
117.72
126.23
142.36
140.22
58.77
4.14%
1.90%
—
67.73
FCF per share₩
35.26
31.88
28.06
26.41
29.29
29.28
26.67
24.35
25.70
26.81
22.81
(1.75%)
(2.88%)
—
52.59
Dividend per sh₩
46.90
42.58
37.95
39.89
39.75
40.94
43.18
45.73
43.86
45.34
46.37
2.67%
(0.83%)
—
6.33
Div yield (avg)%
22.13
19.90
21.37
22.05
20.33
18.37
19.51
19.37
20.18
19.29
26.77
19.37
20.04
83
6.49
Payout ratio%
26.05
25.44
28.09
29.77
28.94
27.81
28.63
28.17
30.38
33.18
5.76
28.63
28.40
8
68.59
Shares (diluted)M
65.07
57.61
62.60
55.43
56.54
57.01
58.73
59.93
61.74
60.48
71.07
1.36%
(1.38%)
79
9.48
Buyback yield%
31.05
28.86
26.05
27.26
27.28
30.24
33.00
35.47
38.26
35.55
7.31
35.47
30.64
43
1.000
D/E ratiox
1.734
1.938
1.887
2.057
2.248
2.298
2.242
2.127
2.133
1.999
1.226
2.133
2.092
9
3.885
Enterprise value₩B
1.767
1.773
1.884
1.882
1.653
1.665
1.573
1.528
1.483
1.498
4.502
(1.94%)
(3.20%)
61
20.70
LT debt₩B
5.705
6.449
6.403
7.090
8.398
9.812
10.65
12.29
13.84
15.35
15.47
12.81%
12.00%
35
Revenue
₩30.52B
6.20%
1.00×
Cost of revenue
₩19.56B
6.30%
1.01×
Operating expenses
₩7.471B
5.70%
0.95×
Property and equipment
14.44%
Spread over hurdle
(0.62%)