3.840
Revenue₩B
20.85
21.86
22.29
23.05
23.39
23.63
24.21
25.18
25.56
26.52
4.004
2.55%
2.96%
34
2.16
Revenue growth%
26.97
28.32
26.58
28.10
27.71
29.94
30.86
30.74
29.87
30.43
28.41
30.43
29.09
75
5.22
Gross margin%
18.04
18.20
15.54
14.87
14.11
17.03
14.20
15.30
17.63
15.56
28.63
15.56
15.55
13
29.59
Operating margin%
0.40
2.40
4.69
3.39
4.75
2.68
5.55
4.74
6.72
7.14
14.23
5.55
4.71
40
7.95
Net margin%
1.93
0.40
2.17
2.48
0.40
0.89
1.06
0.40
0.40
0.40
8.45
0.40
0.64
53
8.692
P/E ratio (avg)x
35.17
39.19
40.84
48.82
54.54
61.02
61.63
62.60
74.36
82.36
22.59
62.60
57.78
83
25.60
EV/EBITx
10.47
10.64
10.62
10.99
11.27
13.21
14.23
13.78
13.47
14.85
33.37
13.78
12.24
49
6.77
FCF yield (avg)%
6.28
8.17
10.29
9.13
9.78
10.11
7.86
10.17
7.21
5.48
28.99
7.86
8.65
34
23.20
FCF margin%
20.40
22.76
20.04
20.53
22.92
22.29
21.50
18.58
17.13
19.78
19.92
19.78
20.47
36
0.319
FCF / Net incomex
0.590
0.574
0.505
0.536
0.574
0.557
0.523
0.499
0.536
0.557
1.235
0.536
0.546
92
15.97
ROIC%
27.18
25.98
26.58
27.81
25.88
23.00
22.84
23.11
20.55
21.22
17.90
22.84
24.49
30
18.83
Return on equity%
11.77
14.40
15.65
14.69
15.32
13.82
13.77
13.26
14.90
12.87
22.98
13.77
14.11
89
19.60
Return on assets%
9.06
8.29
10.42
10.44
8.99
8.12
10.89
11.31
8.39
11.01
4.41
10.89
9.74
15
179.11
EPS₩
161.28
162.67
167.89
181.62
162.41
155.96
169.21
163.85
174.36
161.60
194.88
(0.10%)
(0.15%)
—
21.18
EPS growth%
15.37
18.07
19.69
19.45
19.41
16.98
18.58
20.58
22.34
20.25
9.63
20.25
19.43
90
124.32
Bookvalue per sh₩
161.11
160.59
145.66
137.71
126.25
135.37
120.42
121.16
106.24
99.84
259.62
(4.59%)
(4.38%)
—
177.70
FCF per share₩
231.79
239.18
283.01
299.79
321.08
334.07
365.98
375.87
419.22
469.80
59.39
7.91%
7.71%
—
160.80
Dividend per sh₩
63.83
76.37
84.24
98.23
112.59
132.03
140.37
145.13
152.72
158.26
58.13
7.05%
10.50%
—
25.73
Div yield (avg)%
13.65
12.18
9.58
6.91
4.47
3.62
2.48
4.48
3.22
5.05
15.96
3.62
4.76
78
4.04
Payout ratio%
21.67
22.39
20.03
19.98
17.84
18.84
16.79
14.39
14.78
12.20
6.42
14.78
18.34
15
43.88
Shares (diluted)M
68.29
68.81
67.72
69.55
75.19
84.98
90.79
92.46
99.53
93.63
43.94
4.48%
4.32%
54
5.12
Buyback yield%
26.16
28.74
26.70
25.03
22.99
23.38
25.10
25.95
24.83
26.74
14.17
25.10
25.52
93
1.241
D/E ratiox
2.328
2.526
2.682
2.712
2.667
2.565
2.895
2.841
3.177
3.106
0.932
2.895
2.697
94
2.839
Enterprise value₩B
29.50
30.86
29.86
31.22
29.82
27.08
27.67
27.82
27.95
28.32
6.231
(1.03%)
0.21%
92
10.03
LT debt₩B
16.57
16.32
15.11
14.47
13.73
12.51
11.98
11.14
11.69
12.06
21.80
(2.56%)
(4.31%)
44
Revenue
₩26.52B
2.96%
1.00×
Cost of revenue
₩18.56B
3.04%
1.01×
Operating expenses
₩3.347B
3.29%
1.03×
Cash and investments
12.93%
Spread over hurdle
(5.70%)