2.249
Revenue₩B
0.890
0.965
1.050
1.143
1.208
1.306
1.405
1.520
1.660
1.769
2.340
7.93%
7.82%
59
20.49
Revenue growth%
10.21
7.93
9.28
7.12
9.57
9.39
8.41
9.93
10.06
7.58
23.47
9.39
9.33
58
25.07
Gross margin%
0.40
1.27
3.04
5.85
3.71
2.90
2.12
0.44
2.01
4.80
28.18
2.12
2.51
12
21.34
Operating margin%
32.47
32.35
30.65
31.25
30.63
32.80
31.96
32.13
34.19
35.93
10.29
32.80
32.24
62
6.00
Net margin%
7.96
6.02
6.41
3.98
6.84
8.34
10.15
8.04
8.16
11.09
19.33
8.34
8.00
92
20.05
P/E ratio (avg)x
44.09
51.97
55.40
59.14
69.61
73.06
86.73
84.05
84.17
86.67
21.95
84.17
71.34
91
26.01
EV/EBITx
31.00
34.78
41.51
40.14
38.34
45.68
53.97
61.22
68.73
66.20
7.663
61.22
43.59
33
29.82
FCF yield (avg)%
10.36
9.04
8.46
7.44
8.99
7.28
6.62
6.67
6.41
3.97
11.53
6.62
7.36
61
16.47
FCF margin%
18.90
18.27
20.65
19.21
21.68
20.94
19.66
19.07
16.13
15.88
5.14
19.07
19.14
63
0.219
FCF / Net incomex
0.312
0.359
0.415
0.456
0.448
0.494
0.503
0.515
0.513
0.589
1.117
0.513
0.475
33
16.28
ROIC%
18.57
16.41
14.04
13.84
14.71
15.34
13.36
12.08
12.59
13.10
10.45
13.10
13.94
86
26.75
Return on equity%
4.94
6.76
7.06
10.03
8.45
9.58
8.70
11.61
12.82
15.77
13.49
11.61
9.14
37
12.72
Return on assets%
16.74
18.23
16.69
16.58
14.17
16.86
15.07
15.67
15.89
16.24
23.06
15.89
16.41
46
42.89
EPS₩
51.91
51.18
50.18
50.03
49.54
56.10
51.97
47.93
45.27
43.20
44.07
(2.70%)
(1.12%)
—
23.27
EPS growth%
8.18
10.39
12.43
15.29
16.83
18.30
20.30
17.80
18.37
20.37
20.71
18.37
17.31
84
54.38
Bookvalue per sh₩
35.66
39.56
39.37
43.32
46.13
48.54
53.51
53.90
52.09
60.93
27.00
5.72%
5.22%
—
41.54
FCF per share₩
12.88
12.95
12.57
11.90
11.52
13.51
14.63
16.56
18.49
20.84
46.35
12.58%
4.27%
—
51.28
Dividend per sh₩
26.91
26.66
25.94
26.73
30.67
33.77
33.47
35.33
34.20
39.86
17.42
5.38%
5.38%
—
2.63
Div yield (avg)%
15.64
18.08
17.90
15.45
16.66
15.12
12.37
12.77
10.21
7.44
11.08
12.37
15.29
11
2.20
Payout ratio%
30.71
30.54
32.63
30.73
29.90
29.08
28.47
30.07
31.32
28.37
24.67
29.08
30.31
23
19.21
Shares (diluted)M
23.22
22.36
22.51
23.64
22.65
25.71
28.35
31.09
35.38
36.15
19.81
9.80%
5.82%
62
17.51
Buyback yield%
27.37
26.51
28.53
30.23
30.80
32.51
33.61
36.22
38.35
39.25
3.66
36.22
31.65
54
0.562
D/E ratiox
0.830
0.836
0.780
0.793
0.831
0.843
0.832
0.822
0.724
0.670
0.520
0.822
0.826
58
1.855
Enterprise value₩B
1.377
1.533
1.586
1.503
1.692
1.897
1.909
2.060
2.242
2.274
2.453
6.09%
5.88%
47
1.846
LT debt₩B
1.604
1.661
1.446
1.463
1.580
1.709
1.488
1.562
1.375
1.393
1.640
(2.49%)
(0.65%)
48
Revenue
₩1.769B
7.82%
1.00×
Cost of revenue
₩1.001B
7.95%
1.01×
Operating expenses
₩435.3M
7.98%
1.02×
Goodwill & intangibles
15.32%
Spread over hurdle
(4.12%)