12.99
Revenue₩B
20.39
22.70
24.85
27.40
30.49
32.55
35.16
37.51
40.47
43.81
14.05
7.52%
9.05%
24
3.38
Revenue growth%
21.82
24.44
22.39
22.27
20.64
19.96
20.36
20.37
18.85
17.44
20.68
19.96
20.50
50
8.97
Gross margin%
8.34
7.10
5.42
6.48
6.74
8.70
7.02
7.63
7.98
5.52
14.22
7.63
7.06
91
24.39
Operating margin%
10.59
8.98
6.70
7.58
10.23
10.43
8.09
8.82
11.08
13.24
29.95
10.43
9.61
92
3.90
Net margin%
11.48
11.87
11.80
11.11
11.27
12.25
13.05
14.54
16.97
16.90
4.74
14.54
12.06
59
30.28
P/E ratio (avg)x
42.05
38.53
43.18
47.51
45.43
42.25
48.43
46.78
47.41
49.29
14.33
47.41
46.10
19
18.91
EV/EBITx
34.72
38.52
38.41
44.39
45.93
51.21
52.46
56.22
59.92
68.09
35.24
56.22
48.57
29
17.85
FCF yield (avg)%
26.14
28.88
27.08
30.06
31.46
28.84
25.90
26.79
26.05
25.77
12.96
26.05
26.94
40
10.07
FCF margin%
4.61
3.16
5.96
6.85
6.05
5.07
4.14
1.60
4.35
6.60
11.51
4.35
4.84
23
1.315
FCF / Net incomex
1.361
1.333
1.235
1.123
1.020
0.998
0.941
0.820
0.785
0.790
0.175
0.820
1.009
39
15.02
ROIC%
8.08
6.69
4.45
5.45
5.72
5.71
8.22
8.43
9.59
11.30
20.62
8.43
7.38
76
20.71
Return on equity%
20.72
18.86
19.79
18.48
17.43
14.72
15.90
14.05
13.55
12.30
20.12
14.05
16.66
56
25.71
Return on assets%
12.72
15.20
13.84
12.95
12.82
15.53
13.03
13.05
14.21
15.10
9.33
14.21
13.44
25
25.20
EPS₩
54.90
52.10
49.18
49.75
46.61
50.51
50.80
53.81
52.37
48.10
27.02
0.63%
(0.38%)
—
2.21
EPS growth%
12.72
12.69
15.40
16.08
16.96
14.42
14.67
15.12
13.19
14.66
20.16
14.66
14.67
42
142.59
Bookvalue per sh₩
137.11
120.63
125.29
108.68
108.04
108.76
95.82
87.91
79.29
78.32
26.64
(6.23%)
(5.43%)
—
76.42
FCF per share₩
76.19
79.70
90.73
107.35
124.86
128.74
138.28
147.37
153.38
153.95
75.31
4.28%
7.77%
—
34.11
Dividend per sh₩
107.80
105.47
119.83
111.67
106.76
107.91
119.54
114.71
114.16
124.65
51.62
3.15%
2.52%
—
23.35
Div yield (avg)%
23.22
21.46
18.75
15.80
17.71
15.15
14.67
14.73
12.08
12.38
22.42
14.67
15.48
25
13.23
Payout ratio%
13.86
13.05
10.55
9.01
10.19
9.75
6.84
4.75
5.86
2.92
4.59
5.86
9.38
57
56.66
Shares (diluted)M
56.05
56.57
62.64
68.75
72.58
76.58
70.74
62.64
68.01
60.06
54.69
(3.72%)
0.73%
52
25.47
Buyback yield%
3.61
0.72
3.59
5.08
2.69
0.43
2.85
0.40
0.40
0.95
18.26
0.43
1.82
73
0.635
D/E ratiox
0.276
0.317
0.372
0.428
0.447
0.455
0.446
0.528
0.512
0.565
0.341
0.512
0.446
18
12.50
Enterprise value₩B
24.12
26.64
26.75
24.03
24.19
24.46
21.73
21.82
22.99
21.27
40.41
(2.53%)
(1.39%)
6
19.14
LT debt₩B
40.39
40.28
45.97
52.25
50.17
50.69
59.22
58.58
60.55
62.57
4.010
4.52%
5.15%
45
Revenue
₩43.81B
9.05%
1.00×
Cost of revenue
₩29.75B
9.25%
1.02×
Operating expenses
₩6.264B
9.17%
1.01×
Goodwill & intangibles
18.03%
Cash and investments
17.57%
Spread over hurdle
(0.52%)