20.47
Revenue₩B
172.1
172.6
174.7
173.5
173.2
169.3
170.2
166.5
164.0
163.2
20.95
(1.18%)
(0.65%)
59
21.00
Revenue growth%
8.50
7.41
7.82
5.75
3.98
1.47
0.40
0.40
0.40
1.83
16.08
0.40
2.91
31
3.30
Gross margin%
10.21
12.44
14.25
13.92
15.05
13.48
11.33
13.44
10.46
10.31
2.40
11.33
12.94
49
18.04
Operating margin%
3.88
3.12
1.89
0.97
0.40
0.40
1.07
3.96
1.90
2.06
8.59
1.90
1.89
37
27.57
Net margin%
14.52
11.98
9.46
11.72
13.42
11.85
11.46
11.15
11.84
12.12
26.42
11.84
11.85
58
9.519
P/E ratio (avg)x
11.92
13.03
12.00
12.81
12.76
14.49
13.97
15.34
15.85
16.29
34.90
15.34
13.50
95
7.903
EV/EBITx
23.14
23.75
24.77
22.79
21.09
22.50
23.28
22.02
19.13
17.97
34.30
22.02
22.64
18
8.65
FCF yield (avg)%
21.09
19.47
19.73
18.25
20.21
18.45
16.69
15.39
14.33
12.87
18.14
15.39
18.35
38
26.44
FCF margin%
20.92
23.23
21.89
21.29
21.68
22.66
24.85
23.60
25.18
26.35
3.19
24.85
22.95
28
1.341
FCF / Net incomex
2.031
2.179
2.421
2.430
2.639
2.551
2.350
2.636
2.445
2.526
0.513
2.526
2.437
75
22.92
ROIC%
23.44
25.69
23.23
23.98
22.35
21.31
20.68
18.95
17.25
16.73
2.70
18.95
21.83
49
13.04
Return on equity%
9.34
9.40
9.32
11.61
10.73
9.94
12.85
14.17
13.88
15.77
4.00
13.88
11.17
6
21.44
Return on assets%
19.99
21.23
18.72
21.60
19.57
16.78
17.51
15.70
15.31
15.88
12.46
15.88
18.12
53
727.40
EPS₩
594.45
706.96
721.08
720.57
712.48
809.71
804.11
881.40
994.70
968.57
780.61
6.33%
5.19%
—
2.26
EPS growth%
8.33
5.38
5.85
8.82
7.27
10.25
12.60
12.77
11.14
9.48
11.74
11.14
9.15
38
670.21
Bookvalue per sh₩
511.08
546.73
594.36
637.50
605.27
563.32
527.05
573.56
495.00
472.22
448.50
(4.84%)
(2.23%)
—
355.04
FCF per share₩
330.85
320.95
338.35
298.08
306.09
293.83
266.30
291.96
292.86
260.28
635.65
(3.19%)
(3.82%)
—
281.99
Dividend per sh₩
773.71
710.91
648.58
581.30
519.31
456.16
460.49
455.34
436.53
411.83
533.68
(4.53%)
(6.32%)
—
14.21
Div yield (avg)%
9.39
9.62
7.03
5.19
6.72
4.65
5.86
5.11
5.24
8.13
19.02
5.24
6.29
22
3.36
Payout ratio%
24.06
26.46
28.38
29.81
31.01
28.08
30.23
29.28
31.00
30.62
11.82
30.23
29.54
71
76.20
Shares (diluted)M
88.53
103.7
102.5
118.8
122.5
122.6
130.1
138.0
163.9
162.8
78.30
5.86%
6.52%
50
20.21
Buyback yield%
26.65
28.35
31.10
28.18
29.04
28.49
28.09
26.15
25.40
23.62
27.27
26.15
28.13
17
0.397
D/E ratiox
2.437
2.917
2.936
2.891
2.946
3.403
3.826
4.565
5.380
6.039
0.128
4.565
3.174
56
89.46
Enterprise value₩B
229.4
231.9
267.4
272.3
293.9
332.7
366.0
438.1
516.6
581.2
12.61
14.61%
11.85%
69
58.02
LT debt₩B
15.45
17.54
18.07
17.25
19.54
18.63
19.61
20.64
19.44
22.47
61.74
2.83%
4.73%
33
Revenue
₩163.2B
(0.65%)
1.00×
Cost of revenue
₩114.3B
(0.65%)
1.00×
Operating expenses
₩21.29B
(0.89%)
0.98×
Cash and investments
15.32%
Goodwill & intangibles
14.15%
Spread over hurdle
(1.66%)