1.659
Revenue₩B
2.104
2.287
2.445
2.599
2.833
3.022
3.255
3.491
3.694
3.911
1.806
6.67%
7.28%
30
17.59
Revenue growth%
19.77
21.50
23.51
22.27
25.04
22.89
23.97
23.69
20.76
21.15
20.50
22.89
22.58
91
20.87
Gross margin%
14.16
12.19
11.71
12.25
14.45
16.01
13.57
16.53
14.76
13.28
8.15
14.76
13.87
89
10.46
Operating margin%
7.94
5.16
6.17
6.95
6.92
9.90
10.11
12.53
11.00
8.40
21.75
10.11
8.17
10
22.32
Net margin%
2.64
0.40
0.40
0.40
0.40
1.56
0.40
0.40
0.40
0.40
6.29
0.40
0.40
24
16.77
P/E ratio (avg)x
20.24
18.79
17.38
15.26
14.85
15.65
14.44
14.40
13.63
14.29
32.24
14.40
15.05
34
23.08
EV/EBITx
20.28
22.31
25.04
26.18
30.44
33.05
34.44
37.86
39.79
40.63
32.03
37.86
31.75
51
13.44
FCF yield (avg)%
12.13
11.72
12.22
11.03
9.34
9.00
7.75
6.08
5.31
5.90
13.03
6.08
9.17
37
3.95
FCF margin%
20.05
17.83
16.94
19.40
18.29
15.87
18.34
21.24
21.30
21.50
8.23
21.24
18.87
7
0.271
FCF / Net incomex
1.891
1.880
2.063
2.434
2.732
2.644
2.600
2.556
2.540
2.416
1.456
2.556
2.487
10
16.62
ROIC%
37.39
35.44
32.51
33.99
35.63
34.81
35.38
38.00
37.99
39.78
25.96
37.99
35.54
79
23.39
Return on equity%
19.81
18.94
20.79
21.92
19.43
19.54
20.96
23.68
22.99
22.68
20.76
22.68
20.87
37
27.29
Return on assets%
5.97
5.17
5.57
4.09
4.33
6.73
8.18
9.63
11.03
13.37
15.29
9.63
6.35
40
116.03
EPS₩
52.95
50.79
49.04
51.38
59.16
61.15
64.96
60.88
62.53
68.43
121.71
2.95%
2.93%
—
7.54
EPS growth%
16.02
15.82
17.98
18.22
18.44
16.39
15.74
13.92
16.86
18.27
5.07
16.39
16.63
21
61.51
Bookvalue per sh₩
56.65
51.14
48.96
42.08
43.24
44.76
40.38
40.90
39.72
39.85
19.74
(1.62%)
(4.14%)
—
96.68
FCF per share₩
98.08
107.33
118.54
117.56
117.50
125.31
130.99
148.39
151.08
150.21
133.04
5.03%
5.89%
—
100.01
Dividend per sh₩
50.18
52.83
54.50
58.10
55.31
60.45
67.50
65.69
69.87
64.28
63.73
3.05%
1.72%
—
26.09
Div yield (avg)%
24.44
21.85
21.21
20.39
21.54
22.11
21.12
21.37
21.24
22.61
20.28
21.37
21.45
17
27.88
Payout ratio%
3.09
2.59
5.39
3.97
3.21
4.05
4.17
4.97
2.91
0.53
4.99
4.05
3.59
51
25.86
Shares (diluted)M
23.98
23.06
24.09
23.46
21.71
22.72
24.40
22.79
23.45
24.05
25.79
2.07%
(0.56%)
93
27.03
Buyback yield%
12.13
15.12
13.51
15.05
15.75
18.55
19.08
16.33
18.28
20.04
5.56
18.55
16.04
22
1.474
D/E ratiox
2.188
2.224
2.443
2.844
3.113
3.264
3.709
4.267
4.858
5.023
1.135
4.267
3.188
33
3.147
Enterprise value₩B
0.526
0.535
0.590
0.651
0.698
0.740
0.729
0.810
0.788
0.870
1.712
4.51%
6.64%
30
1.907
LT debt₩B
2.835
2.944
2.860
2.937
3.010
2.965
2.981
3.322
3.329
3.286
0.608
1.77%
3.13%
81
Revenue
₩3.911B
7.28%
1.00×
Cost of revenue
₩1.700B
7.63%
1.03×
Operating expenses
₩886.6M
6.63%
0.94×
Goodwill & intangibles
17.88%
Property and equipment
16.10%
Spread over hurdle
(0.35%)