67.74
Revenue₩B
62.30
66.58
70.83
76.25
80.80
86.07
94.20
101.3
106.1
113.6
72.74
7.04%
7.12%
53
3.50
Revenue growth%
4.15
4.91
2.70
0.40
0.40
1.88
2.83
3.09
2.33
0.44
6.73
2.33
2.52
65
29.96
Gross margin%
3.97
3.71
2.38
2.65
1.13
3.26
0.93
2.74
5.55
5.83
19.08
3.26
3.00
85
16.40
Operating margin%
24.86
23.61
20.89
18.10
17.91
16.47
15.64
18.56
17.31
14.50
10.96
16.47
18.00
15
17.93
Net margin%
15.45
12.66
14.09
15.34
16.63
16.42
14.75
15.45
16.20
19.01
15.47
16.20
15.45
73
16.55
P/E ratio (avg)x
11.55
12.62
14.48
14.82
14.49
17.38
18.30
18.13
17.53
18.28
35.50
18.13
16.10
42
7.657
EV/EBITx
35.93
34.12
32.84
36.21
38.58
35.68
35.57
38.92
39.20
38.14
33.57
38.14
36.07
64
8.13
FCF yield (avg)%
15.06
13.20
14.48
17.45
15.27
17.38
16.59
14.10
17.04
14.92
24.46
16.59
15.17
59
21.15
FCF margin%
11.06
13.10
13.82
16.43
17.76
15.91
18.53
19.55
20.28
23.23
14.86
19.55
17.10
50
0.316
FCF / Net incomex
2.074
2.053
2.218
2.239
2.622
2.715
3.262
3.378
4.041
4.815
0.276
3.378
2.668
12
7.00
ROIC%
16.25
15.17
12.43
12.60
12.06
14.02
12.24
14.90
17.79
15.72
26.77
14.90
14.46
70
4.56
Return on equity%
4.71
3.41
5.63
4.82
3.87
3.04
1.50
1.26
0.40
2.55
8.84
1.50
3.22
20
27.69
Return on assets%
20.89
19.44
18.42
18.97
16.31
14.63
14.90
15.88
17.28
14.89
26.26
14.90
16.79
47
367.22
EPS₩
328.50
341.87
338.83
404.69
424.30
471.86
452.19
451.51
481.51
547.98
410.70
5.25%
5.66%
—
26.25
EPS growth%
2.36
1.10
3.40
3.33
5.18
4.08
5.64
2.76
0.55
3.03
7.40
3.03
3.18
48
104.92
Bookvalue per sh₩
453.84
517.83
590.94
666.41
723.07
829.04
939.32
1,072
1,124
1,158
331.03
9.87%
10.40%
—
262.06
FCF per share₩
458.14
517.31
541.65
557.72
539.56
508.85
562.97
603.91
585.48
601.06
440.92
2.18%
3.25%
—
393.33
Dividend per sh₩
457.78
412.96
459.08
404.11
395.82
360.48
344.64
313.52
343.00
343.61
179.99
(2.79%)
(3.09%)
—
8.72
Div yield (avg)%
12.63
13.69
16.50
16.60
16.10
18.05
20.02
17.11
19.50
17.89
2.66
18.05
16.86
19
16.06
Payout ratio%
4.84
2.31
0.40
0.48
1.39
0.57
0.84
0.40
1.31
4.10
5.50
0.84
1.07
44
69.53
Shares (diluted)M
70.40
79.62
89.95
87.51
84.78
87.18
99.07
99.99
102.7
103.1
66.12
3.99%
3.68%
53
24.66
Buyback yield%
24.14
25.31
24.83
24.46
22.95
22.89
20.62
20.16
17.31
14.47
24.22
20.16
22.92
58
0.505
D/E ratiox
0.730
0.644
0.634
0.619
0.601
0.579
0.541
0.486
0.433
0.396
1.367
0.486
0.590
13
58.73
Enterprise value₩B
99.98
109.4
121.4
124.6
140.2
145.4
146.0
151.3
162.3
157.0
86.18
2.29%
4.21%
22
8.830
LT debt₩B
39.24
43.53
44.42
46.09
48.73
51.86
53.40
56.37
54.17
63.03
94.17
5.28%
4.42%
45
Revenue
₩113.6B
7.12%
1.00×
Cost of revenue
₩79.49B
7.12%
1.00×
Operating expenses
₩25.37B
7.26%
1.01×
Property and equipment
18.97%
Spread over hurdle
(7.81%)