10.10
Revenue₩B
7.730
7.949
8.297
8.653
8.955
9.088
9.416
9.529
9.961
10.42
10.93
3.08%
3.32%
42
28.38
Revenue growth%
3.29
2.56
0.40
0.40
3.26
1.08
0.82
3.60
5.53
7.31
6.33
3.60
2.91
32
17.07
Gross margin%
6.19
3.97
4.22
1.23
4.14
2.48
3.07
4.24
2.26
0.40
26.00
2.48
3.52
47
28.01
Operating margin%
0.65
2.77
0.40
0.40
0.55
1.82
1.59
3.16
0.40
0.40
5.88
1.59
0.60
81
11.27
Net margin%
16.29
17.59
18.20
16.95
19.69
19.54
21.90
19.04
20.93
23.23
17.50
20.93
19.29
79
29.12
P/E ratio (avg)x
11.73
12.88
12.35
12.34
12.93
15.02
17.22
17.45
20.42
24.11
9.748
17.45
13.97
49
26.83
EV/EBITx
49.37
56.41
60.57
61.95
63.62
67.16
72.86
85.05
97.00
107.1
21.86
85.05
65.39
12
8.36
FCF yield (avg)%
28.25
28.23
27.22
26.43
25.95
23.32
21.53
23.28
20.85
23.42
29.46
23.28
24.68
10
26.93
FCF margin%
13.45
11.72
13.03
15.37
13.56
14.89
14.33
12.45
11.83
11.26
29.61
12.45
13.24
60
1.471
FCF / Net incomex
0.303
0.315
0.320
0.334
0.301
0.271
0.290
0.289
0.265
0.244
1.238
0.271
0.296
43
20.89
ROIC%
17.46
19.71
18.89
20.15
18.05
16.61
14.43
13.83
13.72
12.54
15.62
13.83
17.04
49
26.00
Return on equity%
18.46
15.73
18.63
16.50
13.60
16.21
19.21
16.94
17.17
17.20
10.01
17.17
17.05
45
4.32
Return on assets%
27.08
25.22
25.21
24.43
22.12
24.51
24.22
24.55
22.69
23.31
4.83
24.22
24.47
6
128.13
EPS₩
74.88
77.52
82.41
71.72
76.75
73.67
66.54
65.86
66.68
63.20
137.06
(3.81%)
(1.60%)
—
8.97
EPS growth%
19.66
22.48
20.75
23.53
23.83
21.26
18.88
16.96
15.06
12.23
15.90
16.96
20.21
83
226.08
Bookvalue per sh₩
359.16
332.02
321.50
352.11
327.70
312.62
289.62
322.79
322.66
367.35
276.41
2.31%
(0.52%)
—
298.41
FCF per share₩
519.76
580.47
675.00
670.88
727.37
790.60
759.64
850.31
851.70
848.76
254.96
3.13%
4.69%
—
362.47
Dividend per sh₩
136.96
123.54
122.01
134.46
143.82
139.11
130.43
139.86
144.25
145.33
350.34
0.21%
0.90%
—
28.26
Div yield (avg)%
11.56
12.45
9.67
8.87
9.95
9.76
10.02
10.34
9.20
10.39
23.25
10.02
9.98
85
4.77
Payout ratio%
22.08
21.44
18.84
20.11
18.64
21.12
21.05
20.84
23.30
23.05
26.76
21.12
21.08
63
15.63
Shares (diluted)M
17.64
16.75
16.74
18.87
21.08
19.72
20.14
21.64
23.27
25.47
15.55
3.86%
3.10%
63
15.98
Buyback yield%
10.14
7.79
5.91
3.15
5.23
5.38
6.04
5.70
6.39
5.95
19.87
5.95
5.93
56
1.145
D/E ratiox
0.918
1.062
1.044
1.133
1.259
1.316
1.459
1.473
1.606
1.797
0.401
1.473
1.287
54
5.181
Enterprise value₩B
6.525
5.861
5.811
6.191
6.355
7.096
7.035
6.328
7.085
7.093
3.010
2.22%
(0.29%)
23
2.240
LT debt₩B
3.529
3.289
3.574
3.251
3.318
3.512
3.413
3.482
3.288
3.555
5.533
1.39%
0.61%
48
Revenue
₩10.42B
3.32%
1.00×
Cost of revenue
₩7.276B
3.46%
1.01×
Operating expenses
₩2.219B
3.18%
0.99×
Goodwill & intangibles
16.86%
Cash and investments
15.35%