5.367
Revenue₩B
8.592
9.314
9.826
10.47
11.08
11.62
12.27
13.31
14.06
14.64
5.928
5.73%
6.11%
43
23.53
Revenue growth%
24.83
27.04
27.40
25.47
26.37
27.58
29.49
31.47
32.84
34.61
13.81
31.47
27.49
19
11.04
Gross margin%
19.55
21.53
18.54
15.75
15.17
13.40
15.09
15.78
13.57
14.73
25.89
14.73
15.46
68
19.96
Operating margin%
24.45
23.44
21.68
22.22
20.56
20.52
21.92
22.16
19.72
21.04
18.93
21.04
21.80
93
11.79
Net margin%
8.40
10.64
7.69
6.88
8.38
7.14
9.82
8.90
11.79
13.39
7.60
9.82
8.65
85
20.25
P/E ratio (avg)x
25.57
23.47
22.31
23.06
21.79
20.13
20.86
20.39
22.09
20.17
12.19
20.39
21.94
64
11.60
EV/EBITx
19.27
18.51
18.89
21.99
22.24
21.09
22.08
21.55
23.80
27.64
36.07
22.08
21.77
21
5.76
FCF yield (avg)%
23.27
24.81
23.45
22.68
20.25
17.43
20.19
22.51
24.65
21.97
16.89
21.97
22.60
50
3.57
FCF margin%
6.82
5.98
4.42
4.75
2.30
0.66
3.60
1.91
1.31
3.51
9.05
1.91
3.56
16
0.185
FCF / Net incomex
0.767
0.815
0.714
0.635
0.697
0.695
0.695
0.703
0.682
0.740
1.018
0.695
0.700
92
3.66
ROIC%
32.17
32.46
32.27
32.86
31.99
34.16
32.16
33.91
36.64
39.16
2.83
34.16
32.66
25
8.36
Return on equity%
10.13
10.92
9.23
10.75
13.43
12.58
13.12
13.11
12.64
14.68
12.67
13.11
12.61
19
23.50
Return on assets%
18.65
18.86
21.07
18.77
19.26
18.60
21.11
22.10
20.96
21.90
22.50
21.11
20.11
31
46.79
EPS₩
167.44
155.67
154.27
145.52
154.34
150.66
139.68
145.03
161.61
150.08
50.20
(0.56%)
(0.70%)
—
26.96
EPS growth%
8.69
6.27
6.29
6.91
7.33
8.44
11.01
12.46
13.87
15.27
15.10
12.46
8.56
90
57.94
Bookvalue per sh₩
60.22
63.45
68.39
72.68
65.38
56.89
51.65
53.09
48.67
43.85
143.25
(7.68%)
(2.36%)
—
117.65
FCF per share₩
111.56
121.79
122.57
127.02
121.94
120.47
107.61
102.03
90.19
95.11
42.00
(4.85%)
(1.77%)
—
110.71
Dividend per sh₩
115.57
112.50
111.99
122.53
130.87
126.68
114.43
118.34
120.37
135.23
45.68
0.66%
2.33%
—
27.62
Div yield (avg)%
2.31
0.97
0.86
0.85
0.40
1.54
0.40
0.40
0.40
0.43
6.03
0.40
0.64
47
27.28
Payout ratio%
5.37
7.03
4.15
4.76
5.78
8.50
7.53
6.94
4.50
3.98
16.97
6.94
5.58
24
43.90
Shares (diluted)M
55.21
50.57
46.05
48.22
51.64
55.75
63.26
68.61
65.70
61.09
45.56
3.42%
1.06%
90
6.71
Buyback yield%
5.67
6.57
6.56
4.15
1.43
3.98
1.04
0.40
0.40
0.40
25.48
0.40
2.71
94
0.954
D/E ratiox
0.154
0.154
0.139
0.130
0.140
0.126
0.124
0.132
0.123
0.123
0.865
0.124
0.131
66
11.54
Enterprise value₩B
13.46
12.99
11.49
10.64
11.40
10.10
10.32
9.275
9.616
9.726
15.01
(3.13%)
(2.98%)
91
10.72
LT debt₩B
2.845
2.923
3.198
3.568
3.672
3.288
3.314
3.592
3.335
3.535
5.327
(0.76%)
1.18%
93
Revenue
₩14.64B
6.11%
1.00×
Cost of revenue
₩8.710B
5.80%
0.97×
Operating expenses
₩3.625B
6.39%
1.03×
Goodwill & intangibles
19.08%
Spread over hurdle
(4.53%)