11.00
Revenue₩B
5.851
6.233
6.723
7.334
7.854
8.391
8.892
9.517
10.35
10.95
11.33
6.87%
7.33%
12
20.79
Revenue growth%
27.53
29.17
26.59
29.39
30.63
31.56
33.98
32.57
33.36
31.04
4.40
32.57
30.83
53
27.75
Gross margin%
6.76
5.34
3.68
0.70
1.16
1.45
1.44
0.40
0.40
0.40
15.88
0.40
1.30
79
19.80
Operating margin%
16.04
15.73
14.62
13.18
12.91
14.87
13.87
14.15
15.21
15.23
26.51
14.87
14.74
44
14.48
Net margin%
4.32
1.41
3.71
1.92
2.46
1.38
2.91
3.87
1.97
1.39
22.95
1.97
2.21
74
14.71
P/E ratio (avg)x
50.02
56.54
67.20
73.30
73.48
78.20
89.36
106.1
111.9
114.8
24.71
106.1
75.84
86
19.84
EV/EBITx
19.16
20.01
21.32
23.99
24.57
25.40
27.15
30.44
35.06
42.08
21.88
30.44
24.98
91
17.94
FCF yield (avg)%
27.69
25.65
27.58
29.86
29.44
28.59
31.27
33.28
31.77
32.31
27.77
31.77
29.65
75
6.11
FCF margin%
22.40
19.72
19.26
21.10
21.79
21.90
23.01
25.65
26.48
27.13
22.51
25.65
22.15
39
0.311
FCF / Net incomex
0.841
0.919
1.012
1.106
1.252
1.291
1.337
1.478
1.678
1.964
0.214
1.478
1.272
94
13.66
ROIC%
8.66
8.29
8.73
6.60
6.52
6.13
4.27
2.46
0.59
1.74
7.43
2.46
6.32
22
4.43
Return on equity%
21.40
18.47
21.20
21.08
18.66
17.16
19.08
18.41
19.43
16.60
4.38
18.41
18.87
40
25.41
Return on assets%
18.53
18.35
20.54
22.93
22.92
22.67
20.26
20.52
21.56
18.58
15.71
20.52
20.53
52
476.50
EPS₩
125.97
131.30
140.68
139.29
121.47
115.91
122.08
111.92
119.38
118.10
490.81
(0.56%)
(1.47%)
—
20.71
EPS growth%
17.95
15.49
17.70
20.56
18.09
15.21
13.99
13.68
10.99
12.06
19.18
13.68
15.35
89
615.75
Bookvalue per sh₩
467.83
435.62
376.07
382.94
331.59
300.65
272.08
280.08
254.08
250.47
669.81
(5.46%)
(6.46%)
—
412.11
FCF per share₩
284.21
275.39
293.11
273.24
299.73
287.77
286.44
278.00
249.30
269.48
276.73
(2.11%)
(1.70%)
—
241.48
Dividend per sh₩
369.79
359.71
325.80
299.98
339.95
345.65
355.81
382.69
382.82
364.54
366.67
1.41%
(0.43%)
—
29.05
Div yield (avg)%
25.87
22.98
22.59
21.77
21.38
23.90
22.48
23.37
22.96
23.95
23.27
23.37
22.97
53
7.29
Payout ratio%
17.74
15.76
13.77
11.62
10.82
10.90
9.66
11.12
8.81
8.65
6.58
9.66
11.01
71
16.68
Shares (diluted)M
13.46
13.82
13.52
15.32
15.55
16.29
15.81
14.93
14.68
15.76
16.20
0.27%
0.82%
7
28.05
Buyback yield%
12.63
14.00
13.26
10.52
10.44
11.34
8.74
5.85
4.58
3.63
24.53
5.85
10.48
26
0.273
D/E ratiox
2.138
2.256
2.396
2.351
2.280
2.457
2.643
2.856
2.934
3.415
0.975
2.856
2.427
38
7.894
Enterprise value₩B
18.77
21.03
20.07
21.72
24.58
25.82
26.05
24.50
26.16
26.10
10.08
1.21%
3.57%
51
2.221
LT debt₩B
10.12
11.92
13.86
14.02
13.49
13.50
14.42
15.36
17.32
18.42
8.039
6.42%
7.63%
82
Revenue
₩10.95B
7.33%
1.00×
Cost of revenue
₩5.059B
7.32%
1.00×
Operating expenses
₩2.408B
7.33%
1.00×
Goodwill & intangibles
16.50%
Spread over hurdle
(1.53%)