35.06
Revenue₩B
25.67
26.04
27.02
27.35
28.32
29.80
31.10
31.96
32.39
34.18
38.43
3.83%
3.18%
86
10.46
Revenue growth%
1.28
2.29
4.43
7.07
9.31
9.57
8.97
6.75
9.50
7.28
11.12
8.97
7.17
47
9.20
Gross margin%
10.89
10.24
11.90
9.93
8.11
5.48
5.34
5.23
6.90
9.23
20.12
5.48
8.67
32
22.71
Operating margin%
1.18
1.92
4.59
2.69
0.95
0.40
0.40
3.17
0.67
1.73
18.79
0.67
1.45
74
27.49
Net margin%
6.42
3.77
2.26
3.11
3.96
4.32
4.93
7.73
10.28
7.56
12.51
7.56
4.62
62
36.59
P/E ratio (avg)x
23.03
26.01
25.18
23.97
24.95
24.08
23.60
25.87
29.31
26.37
35.35
25.87
25.06
32
36.28
EV/EBITx
32.90
35.53
39.36
41.53
47.25
48.70
57.29
67.32
72.64
85.12
21.60
67.32
47.98
71
8.22
FCF yield (avg)%
32.96
32.39
30.13
28.10
25.18
25.35
24.18
21.40
20.70
21.43
21.98
21.43
25.26
43
23.87
FCF margin%
27.04
28.88
29.72
27.87
26.56
26.97
29.18
31.66
30.07
29.05
28.95
29.18
28.97
57
0.192
FCF / Net incomex
1.047
0.942
0.901
0.779
0.725
0.750
0.770
0.767
0.790
0.679
1.585
0.767
0.774
70
26.50
ROIC%
24.62
22.44
20.17
20.91
21.14
23.39
20.71
20.64
21.39
18.70
14.52
20.71
21.02
10
18.74
Return on equity%
0.40
0.40
0.40
0.40
1.06
0.40
0.40
0.40
0.40
2.01
11.39
0.40
0.40
73
23.02
Return on assets%
14.01
15.62
14.41
13.34
15.31
17.54
20.11
19.87
17.74
15.41
14.02
17.74
15.52
43
190.50
EPS₩
182.35
167.66
160.87
167.97
170.48
162.08
154.77
145.76
140.68
129.77
202.96
(5.31%)
(3.90%)
—
22.83
EPS growth%
10.61
9.80
11.72
9.09
11.07
12.84
14.67
17.03
19.52
22.26
5.72
17.03
12.28
60
329.94
Bookvalue per sh₩
525.11
594.52
567.27
540.81
579.44
652.65
625.59
660.36
707.45
791.78
126.34
6.44%
5.25%
—
317.12
FCF per share₩
397.77
394.90
416.83
413.17
410.15
471.74
533.96
510.92
470.11
522.03
330.89
4.94%
3.02%
—
365.62
Dividend per sh₩
542.06
641.59
703.01
849.41
881.93
927.04
914.68
1,081
1,116
1,236
278.83
6.99%
10.10%
—
8.58
Div yield (avg)%
7.34
6.73
4.71
4.08
1.94
0.40
2.37
0.40
0.40
0.40
28.91
0.40
2.16
36
15.10
Payout ratio%
13.98
11.30
8.82
9.73
9.83
10.54
12.73
10.05
11.49
9.42
24.57
10.54
10.30
54
20.75
Shares (diluted)M
35.34
34.49
35.17
35.53
41.94
40.37
46.93
48.18
49.11
51.39
20.58
4.15%
5.49%
9
27.81
Buyback yield%
27.44
25.31
23.42
23.49
25.48
23.76
24.93
24.87
27.04
27.31
21.86
24.93
25.12
83
0.566
D/E ratiox
1.115
1.172
1.285
1.480
1.399
1.526
1.676
1.772
1.965
2.311
1.682
1.772
1.503
43
12.36
Enterprise value₩B
21.52
24.05
25.97
27.38
30.40
35.69
42.56
47.78
48.53
57.09
34.87
13.43%
10.08%
9
11.55
LT debt₩B
46.87
50.71
49.12
51.72
50.40
54.96
56.06
49.83
49.67
52.64
12.82
0.87%
1.10%
69
Revenue
₩34.18B
3.18%
1.00×
Cost of revenue
₩17.61B
3.34%
1.02×
Operating expenses
₩8.229B
2.78%
0.96×
Goodwill & intangibles
17.20%
Spread over hurdle
39.01%