7.172
Revenue₩B
5.289
5.396
5.684
5.843
6.017
6.095
6.243
6.341
6.454
6.632
7.317
1.97%
2.37%
94
21.98
Revenue growth%
31.70
32.62
30.86
32.03
30.27
27.47
27.32
24.47
26.15
25.55
19.58
26.15
28.87
54
21.03
Gross margin%
6.40
4.88
4.31
5.22
6.95
8.76
10.76
13.47
10.72
11.99
14.27
10.76
7.86
59
15.08
Operating margin%
2.91
0.40
0.40
0.40
1.58
1.37
2.11
0.81
1.03
3.34
28.08
1.37
1.20
71
5.31
Net margin%
19.99
21.17
22.78
23.66
25.54
28.11
27.20
24.25
24.08
26.72
20.92
26.72
24.16
86
24.14
P/E ratio (avg)x
26.85
27.58
31.84
35.10
34.21
39.15
36.95
38.57
43.32
41.51
19.08
39.15
36.03
13
16.47
EV/EBITx
20.50
24.05
23.96
24.13
25.05
27.24
31.06
32.24
33.67
40.21
23.80
32.24
26.15
7
20.89
FCF yield (avg)%
23.66
25.62
25.65
24.42
24.03
24.06
26.20
23.85
24.55
26.22
19.24
24.55
24.49
80
26.18
FCF margin%
8.55
7.93
5.12
2.28
0.47
2.10
4.05
3.00
5.65
7.70
24.00
4.05
4.58
86
0.997
FCF / Net incomex
0.288
0.271
0.258
0.246
0.235
0.198
0.184
0.195
0.189
0.177
1.339
0.189
0.216
62
26.67
ROIC%
20.12
22.24
19.84
22.15
24.00
23.46
26.11
27.12
24.17
23.48
20.93
24.17
23.47
94
10.08
Return on equity%
25.05
27.54
26.95
27.63
30.48
32.30
34.03
33.04
32.55
30.16
15.03
32.55
30.32
29
6.10
Return on assets%
31.43
32.10
30.06
28.25
30.81
29.21
29.14
27.56
29.69
28.00
8.80
29.14
29.45
77
371.07
EPS₩
198.01
180.26
194.53
171.69
181.40
156.76
142.84
154.45
140.68
131.28
380.29
(6.26%)
(5.42%)
—
2.58
EPS growth%
22.66
25.10
26.07
24.03
21.03
21.88
24.41
27.39
25.95
25.04
12.63
25.04
24.72
93
438.88
Bookvalue per sh₩
381.19
431.14
487.26
567.51
614.81
599.84
582.22
588.27
670.47
686.70
207.83
2.24%
5.96%
—
352.45
FCF per share₩
342.23
339.47
336.35
318.74
340.20
364.50
385.11
379.13
365.90
411.98
199.79
3.90%
2.78%
—
110.25
Dividend per sh₩
137.17
156.61
160.44
185.10
185.26
210.38
227.23
239.88
259.30
298.63
152.61
10.02%
9.52%
—
12.72
Div yield (avg)%
14.47
16.80
13.88
14.04
12.25
13.46
14.37
14.17
16.13
14.95
25.53
14.37
14.27
90
28.80
Payout ratio%
29.19
26.25
27.34
25.85
27.91
30.43
32.04
30.74
29.52
29.63
4.70
30.43
29.35
68
13.98
Shares (diluted)M
14.27
12.81
11.97
10.95
11.24
10.70
11.98
12.10
12.76
12.73
14.03
2.53%
(1.90%)
43
22.64
Buyback yield%
19.25
19.78
17.29
17.26
15.26
14.77
13.78
13.08
13.05
12.64
11.13
13.08
15.01
40
0.659
D/E ratiox
0.791
0.763
0.770
0.869
0.913
0.971
0.963
0.867
0.905
0.985
0.537
0.963
0.887
78
6.007
Enterprise value₩B
9.271
10.40
9.755
10.37
10.26
10.72
11.85
13.62
14.90
16.15
8.229
9.50%
6.41%
34
5.775
LT debt₩B
11.24
10.98
11.95
11.69
12.57
14.32
13.88
15.09
13.83
14.41
5.516
2.78%
3.79%
88
Revenue
₩6.632B
2.37%
1.00×
Cost of revenue
₩2.875B
2.52%
1.02×
Operating expenses
₩1.458B
2.07%
0.97×
Spread over hurdle
19.37%