10.89
Revenue₩B
53.26
54.80
56.51
57.60
59.50
61.28
62.43
63.52
66.70
67.48
11.36
2.55%
2.54%
13
11.11
Revenue growth%
25.75
25.19
26.09
28.46
28.40
28.99
31.02
29.98
29.46
29.27
17.62
29.46
28.72
46
17.27
Gross margin%
7.52
4.75
4.73
5.52
5.98
7.38
7.74
10.64
7.64
4.70
4.71
7.64
6.68
63
7.72
Operating margin%
22.96
22.27
20.90
23.68
21.80
19.22
21.09
19.26
20.51
18.84
13.97
19.26
20.99
74
17.96
Net margin%
6.64
9.14
11.27
11.13
10.66
11.61
13.33
10.70
10.48
8.94
8.99
10.70
10.68
71
12.75
P/E ratio (avg)x
41.63
47.66
54.36
52.05
58.50
58.07
62.25
64.10
61.72
62.89
12.92
62.25
58.28
77
9.339
EV/EBITx
6.930
6.447
6.880
6.175
6.221
6.663
6.026
5.328
5.472
5.981
6.197
5.981
6.198
12
22.40
FCF yield (avg)%
3.24
4.76
6.04
8.12
7.02
7.97
8.36
9.75
11.29
8.99
11.45
8.99
8.04
10
16.72
FCF margin%
19.06
19.70
20.57
21.86
22.07
24.03
25.19
22.93
21.51
18.67
17.77
22.93
21.68
50
1.401
FCF / Net incomex
1.309
1.251
1.258
1.351
1.359
1.376
1.243
1.126
1.181
1.207
0.506
1.207
1.255
68
14.73
ROIC%
26.16
24.03
21.07
19.43
19.61
20.78
18.38
15.74
18.07
18.31
26.97
18.31
19.52
23
3.22
Return on equity%
19.19
19.08
21.46
23.71
22.73
20.09
19.68
18.01
16.07
18.01
24.13
18.01
19.44
74
18.32
Return on assets%
11.20
8.56
7.11
10.08
10.43
10.62
10.30
10.56
8.88
6.64
27.39
10.30
10.19
48
2,328
EPS₩
1,080
1,122
1,149
1,210
1,299
1,295
1,115
1,200
1,070
930.92
2,401
(6.45%)
(2.66%)
—
10.23
EPS growth%
25.62
23.42
20.62
22.01
21.91
18.91
18.96
19.87
19.17
18.87
21.28
18.96
20.25
37
718.43
Bookvalue per sh₩
1,834
1,684
1,579
1,476
1,500
1,543
1,504
1,571
1,455
1,381
2,456
(1.64%)
(2.19%)
—
2,734
FCF per share₩
2,547
2,730
2,540
2,715
2,613
2,476
2,708
3,021
3,359
3,283
1,419
4.68%
3.39%
—
1,125
Dividend per sh₩
583.29
625.56
630.68
561.75
591.72
635.59
669.38
682.76
642.27
620.25
532.35
0.95%
0.16%
—
19.71
Div yield (avg)%
11.28
9.19
9.56
7.23
4.46
5.31
3.23
1.17
0.40
0.40
16.29
1.17
4.88
19
13.81
Payout ratio%
24.48
24.73
25.55
23.98
24.10
26.34
28.34
30.57
29.11
31.64
10.57
29.11
25.94
16
8.399
Shares (diluted)M
17.78
19.92
20.52
24.20
23.56
26.72
29.32
34.00
34.66
38.66
8.425
10.41%
9.44%
42
7.86
Buyback yield%
3.98
1.66
0.40
3.08
4.48
2.26
2.62
2.96
0.44
0.40
11.93
2.26
2.44
54
1.690
D/E ratiox
1.724
1.913
1.834
1.892
2.082
2.014
2.126
2.272
2.497
2.779
0.940
2.272
2.048
20
30.74
Enterprise value₩B
19.90
22.16
22.97
23.10
21.38
20.30
22.01
21.86
19.97
20.34
13.39
(0.99%)
0.75%
52
39.22
LT debt₩B
54.23
53.79
56.76
61.15
60.08
62.56
59.49
66.26
71.56
69.93
39.60
3.08%
2.17%
75
Revenue
₩67.48B
2.54%
1.00×
Cost of revenue
₩33.37B
2.53%
1.00×
Operating expenses
₩13.66B
2.80%
1.03×
Goodwill & intangibles
16.16%
Spread over hurdle
19.47%