10.30
Revenue₩B
13.59
13.85
14.02
14.49
14.53
15.11
15.68
15.56
15.52
15.73
11.27
1.60%
1.62%
71
29.06
Revenue growth%
11.92
10.21
10.50
10.32
8.57
8.17
7.14
8.91
6.85
6.46
7.89
7.14
8.74
60
12.65
Gross margin%
30.72
27.94
26.76
24.38
27.09
26.81
29.51
29.15
29.97
30.59
25.90
29.51
28.54
37
3.20
Operating margin%
28.06
26.34
28.28
27.44
24.64
27.54
29.88
28.18
29.57
30.15
7.61
29.57
28.12
38
3.81
Net margin%
8.67
7.59
9.83
8.04
8.89
6.97
9.30
6.67
9.21
6.95
27.94
6.97
8.36
82
25.64
P/E ratio (avg)x
34.38
37.62
37.07
34.17
30.93
34.32
36.56
37.72
35.31
38.81
22.46
36.56
35.94
70
34.97
EV/EBITx
20.23
21.28
21.35
23.34
28.10
30.63
30.50
33.26
34.25
34.14
18.00
33.26
29.30
43
16.54
FCF yield (avg)%
19.66
20.36
18.99
20.89
18.61
21.48
20.28
17.29
17.32
16.54
12.95
17.32
19.32
51
29.60
FCF margin%
27.25
25.03
22.68
23.27
24.16
23.66
21.90
21.06
20.04
19.08
2.30
21.06
22.98
77
1.762
FCF / Net incomex
2.116
2.064
2.358
2.464
2.613
2.584
2.595
2.748
2.837
3.260
1.077
2.748
2.589
67
19.78
ROIC%
24.01
23.17
22.60
21.92
23.52
22.82
20.77
19.90
22.22
23.07
11.05
22.22
22.71
65
18.21
Return on equity%
1.05
2.05
4.61
6.34
7.70
8.02
9.94
9.06
11.67
11.10
18.22
9.94
7.86
10
10.45
Return on assets%
10.61
9.51
12.01
11.74
12.35
12.52
13.17
13.59
10.69
8.32
24.15
12.52
11.87
46
292.43
EPS₩
68.90
79.22
94.73
111.94
128.78
130.12
138.28
159.21
190.47
216.13
318.80
10.91%
12.89%
—
10.61
EPS growth%
25.13
26.75
26.53
23.54
22.27
24.65
21.73
24.72
21.92
22.36
25.40
22.36
24.09
47
48.59
Bookvalue per sh₩
93.68
97.87
94.93
94.40
109.35
126.12
132.53
138.27
139.49
137.62
248.01
4.71%
4.09%
—
109.69
FCF per share₩
118.86
120.60
115.84
120.38
128.24
128.14
122.86
120.20
120.97
114.25
96.58
(2.28%)
(1.76%)
—
296.22
Dividend per sh₩
57.69
60.97
53.55
49.64
45.53
41.82
45.26
42.49
42.91
46.78
142.98
0.54%
(3.05%)
—
11.79
Div yield (avg)%
0.40
2.47
2.00
2.96
1.38
0.40
1.38
0.77
1.79
1.97
9.02
1.38
1.59
40
20.95
Payout ratio%
25.22
27.63
27.74
24.94
26.07
28.04
28.33
25.35
24.71
23.22
23.69
25.35
25.71
35
35.39
Shares (diluted)M
42.68
39.64
39.44
43.56
46.42
43.10
44.77
50.39
48.62
47.22
35.41
0.34%
1.92%
64
5.50
Buyback yield%
22.69
20.62
21.16
21.61
24.01
26.15
25.60
26.76
27.33
29.10
3.63
26.76
24.81
5
1.637
D/E ratiox
1.507
1.719
1.801
1.927
2.054
2.036
2.308
2.135
2.328
2.329
1.183
2.308
2.045
76
13.99
Enterprise value₩B
6.908
7.104
6.488
6.312
6.203
5.672
5.906
6.267
6.744
6.709
14.51
1.58%
(1.27%)
85
15.23
LT debt₩B
1.126
1.197
1.318
1.243
1.313
1.463
1.582
1.756
1.864
2.020
14.94
8.99%
6.47%
57
Revenue
₩15.73B
1.62%
1.00×
Cost of revenue
₩10.17B
1.45%
0.98×
Operating expenses
₩2.662B
1.68%
1.01×
Cash and investments
20.26%
Return on capital
107.79%
Spread over hurdle
99.74%