9.280
Revenue₩B
34.79
34.40
34.64
34.69
35.09
35.38
35.02
35.62
35.42
36.15
9.634
0.59%
0.46%
78
16.12
Revenue growth%
5.19
3.34
2.10
2.47
0.40
0.40
0.40
1.72
0.48
0.40
27.09
0.40
1.10
50
17.42
Gross margin%
23.01
24.39
26.97
28.48
27.11
28.15
26.32
26.09
25.31
26.92
14.33
26.32
26.62
9
12.59
Operating margin%
20.80
18.80
18.01
15.54
16.57
13.88
16.34
17.76
19.61
16.74
23.34
16.74
17.25
51
5.28
Net margin%
25.22
26.25
25.66
28.49
27.07
24.99
27.43
29.78
32.14
33.49
9.03
29.78
27.25
61
34.69
P/E ratio (avg)x
14.65
15.90
14.99
16.61
14.71
15.97
15.66
14.15
12.58
12.30
26.69
14.15
14.85
68
18.96
EV/EBITx
12.33
13.77
15.58
16.14
19.51
22.47
21.88
21.76
23.96
28.94
17.83
22.47
20.63
9
16.97
FCF yield (avg)%
21.40
21.57
22.15
22.87
19.94
17.53
14.60
16.32
14.49
14.24
27.42
14.60
18.73
24
13.68
FCF margin%
24.37
23.63
21.30
22.49
23.77
23.44
23.84
25.66
26.26
28.36
5.13
25.66
23.80
11
0.529
FCF / Net incomex
1.863
1.961
1.974
2.317
2.371
2.438
2.849
3.374
3.426
3.880
0.525
3.374
2.404
58
19.56
ROIC%
25.84
25.00
22.32
21.34
19.27
22.14
23.28
22.75
22.20
23.15
12.28
22.75
22.54
52
20.00
Return on equity%
17.92
20.81
23.61
21.91
19.79
21.23
18.62
17.88
18.52
16.59
10.44
18.52
19.20
82
22.95
Return on assets%
13.02
13.09
13.02
15.75
15.57
15.37
17.35
15.22
15.52
16.45
18.77
15.52
15.44
29
81.70
EPS₩
118.12
113.00
111.44
110.92
112.38
106.18
94.60
93.65
98.60
93.81
90.88
(3.55%)
(2.00%)
—
28.22
EPS growth%
27.01
29.56
29.87
27.77
28.06
30.99
30.91
31.88
33.33
34.57
15.90
31.88
30.39
24
331.91
Bookvalue per sh₩
110.75
108.67
105.97
92.94
97.65
106.05
108.32
108.35
101.23
88.16
246.44
(2.02%)
(1.68%)
—
144.10
FCF per share₩
169.64
194.46
231.09
273.07
296.60
330.25
325.26
340.46
329.77
367.99
196.06
4.41%
8.06%
—
121.84
Dividend per sh₩
346.33
335.90
322.02
289.41
285.58
267.31
275.16
283.35
272.83
278.10
274.10
(0.53%)
(1.97%)
—
14.27
Div yield (avg)%
11.67
13.24
15.37
17.23
15.42
16.05
14.67
15.98
16.51
16.50
9.90
16.05
15.70
86
6.84
Payout ratio%
4.36
3.08
2.58
0.87
0.58
0.40
0.40
0.40
0.82
0.40
18.43
0.40
0.70
19
27.50
Shares (diluted)M
34.58
32.37
33.54
34.47
35.70
40.32
38.59
40.99
38.73
43.42
28.01
3.99%
3.35%
30
12.31
Buyback yield%
19.26
18.42
15.56
12.64
14.86
13.86
15.34
16.77
17.65
15.30
18.16
15.34
15.45
81
0.620
D/E ratiox
0.838
0.862
0.845
0.838
0.915
0.929
1.053
1.222
1.385
1.406
0.471
1.222
0.922
59
19.94
Enterprise value₩B
4.436
4.276
4.020
3.584
3.325
3.139
3.405
3.482
3.333
3.685
25.58
2.08%
(1.63%)
92
14.48
LT debt₩B
19.16
18.53
17.72
20.16
22.87
23.84
26.62
30.65
30.06
34.63
19.28
8.65%
5.33%
35
Revenue
₩36.15B
0.46%
1.00×
Cost of revenue
₩17.99B
0.53%
1.01×
Operating expenses
₩7.298B
0.01%
0.96×
Goodwill & intangibles
18.41%
Property and equipment
14.84%
Spread over hurdle
10.89%