3.683
Revenue₩B
13.31
13.63
13.78
13.81
13.67
13.52
13.45
13.35
13.25
13.52
3.993
(0.21%)
0.13%
15
7.53
Revenue growth%
9.81
12.43
12.22
10.01
8.75
8.00
8.61
6.94
8.99
6.40
6.16
8.00
8.87
13
21.71
Gross margin%
11.24
12.31
9.88
10.81
9.98
10.69
13.13
13.78
12.88
13.15
22.77
13.13
11.78
11
3.33
Operating margin%
10.79
10.22
12.85
12.59
12.42
10.59
11.27
10.56
8.75
10.05
8.61
10.56
10.69
23
5.38
Net margin%
10.23
7.62
8.66
10.32
11.92
10.29
12.24
12.21
9.60
11.19
10.80
11.19
10.31
91
26.36
P/E ratio (avg)x
34.79
37.91
40.04
44.23
49.62
55.65
51.33
46.39
51.79
58.40
24.41
51.79
48.00
17
21.93
EV/EBITx
47.63
56.18
60.98
61.35
73.18
71.23
83.12
87.16
89.08
94.82
7.453
87.16
72.21
20
25.74
FCF yield (avg)%
7.99
5.50
7.41
6.54
6.18
4.44
2.17
0.40
0.40
0.40
16.28
0.40
4.97
66
12.33
FCF margin%
13.89
14.98
13.68
11.83
12.94
12.35
10.31
10.94
9.34
8.74
6.49
10.31
12.09
21
0.281
FCF / Net incomex
0.436
0.432
0.437
0.473
0.526
0.554
0.495
0.503
0.457
0.406
1.243
0.495
0.465
52
16.51
ROIC%
26.12
28.53
28.48
29.05
31.77
34.59
35.29
36.49
35.10
37.26
20.03
35.29
33.18
27
5.28
Return on equity%
13.16
15.97
16.20
14.55
17.44
16.03
18.31
21.15
18.74
16.37
16.31
18.31
16.29
52
22.05
Return on assets%
9.52
6.71
7.97
7.06
4.96
7.69
6.02
4.43
3.47
3.02
16.61
4.43
6.37
51
69.34
EPS₩
217.20
231.27
227.60
247.39
282.89
309.31
319.15
349.94
339.40
351.97
71.27
4.47%
6.32%
—
7.92
EPS growth%
25.71
28.67
29.70
28.47
31.03
30.30
33.26
35.75
32.97
32.58
8.01
32.97
30.66
71
42.49
Bookvalue per sh₩
58.40
65.56
64.08
74.40
84.41
87.81
106.22
116.46
121.39
147.05
84.56
11.74%
9.85%
—
133.77
FCF per share₩
29.14
28.93
31.45
29.17
30.88
27.50
28.12
29.00
27.94
26.95
86.88
(2.69%)
(1.55%)
—
87.51
Dividend per sh₩
98.81
107.57
107.27
107.78
109.27
101.86
97.65
87.88
84.91
78.82
114.99
(6.32%)
(2.26%)
—
10.90
Div yield (avg)%
10.01
7.64
6.44
5.47
4.12
2.82
3.74
5.98
7.54
6.96
2.54
5.98
6.21
78
14.98
Payout ratio%
21.98
21.60
20.33
19.14
17.47
19.62
20.94
22.88
22.99
25.16
27.93
22.88
21.27
28
43.32
Shares (diluted)M
59.47
67.51
65.40
70.94
74.10
76.86
88.69
94.28
100.0
101.8
44.05
6.56%
5.86%
16
11.43
Buyback yield%
1.55
1.42
0.40
2.57
0.40
1.46
0.40
0.73
2.38
2.15
9.87
1.46
1.44
17
0.211
D/E ratiox
0.725
0.742
0.766
0.885
1.019
1.055
1.185
1.376
1.517
1.472
0.476
1.376
1.037
84
14.24
Enterprise value₩B
19.65
18.52
17.12
15.96
14.56
15.82
14.77
15.15
16.52
15.63
6.872
1.42%
(1.20%)
19
7.053
LT debt₩B
1.787
1.671
1.763
1.519
1.537
1.626
1.411
1.383
1.164
1.037
0.940
(7.56%)
(6.55%)
31
Revenue
₩13.52B
0.13%
1.00×
Cost of revenue
₩8.556B
—
0.99×
Operating expenses
₩2.067B
0.73%
1.06×
Goodwill & intangibles
20.70%
Cash and investments
18.77%
Spread over hurdle
54.43%