13.83
Revenue₩B
21.28
22.63
23.47
24.91
26.59
27.50
28.99
31.05
32.26
33.53
14.58
4.75%
4.96%
70
27.56
Revenue growth%
9.08
11.33
8.65
9.18
9.14
6.39
9.21
6.64
7.43
8.43
22.46
7.43
8.86
9
2.25
Gross margin%
22.29
23.70
20.75
22.91
24.37
21.42
23.44
23.64
21.32
24.00
21.63
23.44
23.18
80
7.65
Operating margin%
13.86
13.39
14.35
13.15
12.94
15.92
15.92
14.73
16.17
14.85
5.13
15.92
14.54
48
25.64
Net margin%
0.40
0.40
0.47
1.85
0.57
0.40
0.40
2.93
4.20
6.13
25.59
2.93
0.52
80
30.49
P/E ratio (avg)x
15.68
15.03
15.41
16.10
17.41
15.75
17.46
18.52
19.33
19.21
9.707
18.52
16.75
77
26.94
EV/EBITx
16.40
16.37
16.27
16.41
14.85
14.56
15.84
14.52
14.66
14.11
22.95
14.56
15.34
47
3.98
FCF yield (avg)%
11.85
13.95
11.62
9.55
11.24
10.91
9.72
8.70
6.95
4.16
10.43
8.70
10.31
38
20.81
FCF margin%
16.00
16.57
14.41
16.24
16.51
18.61
17.22
18.17
17.01
14.38
17.87
17.22
16.54
60
1.418
FCF / Net incomex
1.837
1.948
2.088
2.264
2.457
2.536
2.405
2.397
2.074
2.231
1.497
2.397
2.247
70
20.08
ROIC%
9.27
8.84
10.90
8.09
11.02
9.85
9.69
10.96
12.40
13.89
25.14
10.96
10.37
15
24.66
Return on equity%
0.40
0.40
3.17
5.80
6.75
5.07
5.37
4.70
3.89
4.72
13.28
4.72
4.71
14
27.39
Return on assets%
13.87
11.94
10.92
11.57
11.76
11.27
11.21
12.51
10.21
10.84
6.04
11.21
11.42
84
1,640
EPS₩
3,890
4,264
4,811
5,284
5,530
6,141
6,801
7,747
9,084
10,342
1,791
13.34%
11.21%
—
15.33
EPS growth%
5.95
3.24
2.88
0.58
0.40
2.69
0.50
0.40
0.40
1.87
13.71
0.50
1.22
54
1,133
Bookvalue per sh₩
1,355
1,510
1,445
1,446
1,590
1,817
1,798
2,074
2,315
2,702
1,782
11.18%
8.32%
—
483.27
FCF per share₩
2,151
2,187
2,195
2,318
2,614
2,784
3,057
3,217
3,169
3,299
804.80
4.76%
4.72%
—
1,618
Dividend per sh₩
1,820
1,689
1,839
1,832
1,807
1,565
1,431
1,368
1,398
1,300
833.84
(6.39%)
(4.67%)
—
14.38
Div yield (avg)%
17.81
17.23
15.67
16.79
15.35
12.62
14.58
16.64
15.09
14.59
9.29
14.59
15.51
92
18.97
Payout ratio%
28.58
29.55
27.91
26.17
26.92
28.82
26.09
24.60
26.84
29.74
5.84
26.84
27.42
47
12.95
Shares (diluted)M
17.06
17.24
15.50
16.11
16.29
15.29
15.92
14.34
15.53
13.79
13.11
(3.28%)
(1.37%)
61
11.02
Buyback yield%
6.49
8.16
9.43
9.22
11.79
11.19
13.36
14.53
14.67
14.85
27.01
14.53
11.49
18
0.861
D/E ratiox
0.393
0.368
0.356
0.313
0.333
0.345
0.367
0.381
0.396
0.426
1.325
0.381
0.367
17
8.258
Enterprise value₩B
8.561
8.739
8.923
8.159
8.449
7.546
7.465
7.838
7.354
7.495
11.10
(2.37%)
(2.34%)
64
11.52
LT debt₩B
15.10
14.98
13.68
13.83
13.51
14.41
12.67
12.82
14.04
12.75
19.37
(1.16%)
(1.44%)
66
Revenue
₩33.53B
4.96%
1.00×
Cost of revenue
₩17.63B
5.09%
1.01×
Operating expenses
₩7.677B
4.72%
0.98×
Property and equipment
14.99%
Spread over hurdle
40.91%