45.56
Revenue₩B
35.09
38.12
41.12
43.90
48.05
51.91
57.00
62.72
68.42
73.26
50.13
8.80%
8.52%
41
2.06
Revenue growth%
16.58
15.72
14.89
15.95
18.84
19.72
19.62
17.78
18.00
19.23
23.39
19.23
17.89
14
8.85
Gross margin%
12.80
11.80
11.25
12.63
11.34
11.96
9.96
7.65
8.64
11.37
24.03
9.96
11.35
86
14.52
Operating margin%
6.94
7.14
6.73
6.91
9.20
7.08
6.27
5.02
4.74
2.87
21.85
5.02
6.82
86
28.68
Net margin%
9.78
8.55
9.30
6.83
5.39
4.07
2.61
0.40
0.40
0.40
28.63
0.40
4.73
37
23.95
P/E ratio (avg)x
40.78
40.06
44.20
50.83
49.25
55.28
65.94
70.81
69.28
78.95
28.50
69.28
53.05
8
10.16
EV/EBITx
14.68
14.56
13.80
14.43
12.78
12.24
11.37
10.89
10.86
10.53
22.26
10.89
12.51
28
9.30
FCF yield (avg)%
33.17
34.90
32.39
31.62
28.64
26.89
28.64
31.11
30.59
28.02
27.76
28.64
30.85
91
7.83
FCF margin%
0.40
0.71
0.40
0.40
1.38
3.93
3.25
2.31
3.68
4.15
16.01
3.68
1.85
90
0.775
FCF / Net incomex
0.728
0.784
0.835
0.794
0.781
0.823
0.876
0.823
0.869
0.947
1.378
0.869
0.823
24
27.78
ROIC%
10.33
8.53
11.29
14.03
13.40
11.28
9.00
8.76
9.71
8.16
24.27
9.00
10.02
41
23.50
Return on equity%
12.51
10.18
10.07
11.83
12.99
10.24
12.18
10.23
10.91
8.90
15.69
10.24
10.58
42
16.34
Return on assets%
29.83
27.93
30.48
32.91
30.28
28.47
29.40
26.48
25.68
24.89
28.35
26.48
28.93
14
1,975
EPS₩
795.89
865.95
939.28
884.44
862.04
792.26
870.98
792.96
906.12
940.86
2,044
1.77%
2.38%
—
4.39
EPS growth%
21.22
22.80
20.72
20.36
23.26
22.60
23.68
23.28
25.44
24.77
12.75
23.68
23.03
32
1,463
Bookvalue per sh₩
1,261
1,400
1,365
1,427
1,668
1,820
1,858
1,856
1,964
2,161
1,015
5.31%
6.16%
—
645.08
FCF per share₩
1,445
1,325
1,284
1,279
1,293
1,397
1,252
1,282
1,224
1,374
2,174
1.23%
0.21%
—
1,483
Dividend per sh₩
1,248
1,451
1,482
1,609
1,671
1,680
1,976
2,140
2,490
2,805
1,295
10.92%
8.72%
—
12.37
Div yield (avg)%
27.97
29.97
29.94
27.44
29.12
29.53
31.55
33.32
33.31
34.90
29.81
33.31
29.95
50
7.80
Payout ratio%
26.80
24.03
26.34
25.52
25.20
23.22
23.57
26.53
26.71
29.16
20.30
26.53
25.93
36
15.38
Shares (diluted)M
13.21
11.58
12.09
11.09
10.31
9.491
8.369
7.175
6.402
5.976
15.30
(10.34%)
(9.00%)
86
3.98
Buyback yield%
30.65
31.51
29.90
30.93
29.46
31.07
32.42
34.76
35.25
35.92
28.61
34.76
31.29
66
0.435
D/E ratiox
0.941
1.036
1.026
1.011
1.023
1.034
1.174
1.081
1.046
1.043
0.386
1.046
1.035
75
8.995
Enterprise value₩B
48.94
52.96
59.34
55.19
59.86
56.82
52.99
55.48
61.61
61.87
75.36
0.66%
3.36%
68
20.24
LT debt₩B
13.71
12.77
12.42
13.00
14.11
16.17
17.72
19.67
19.12
21.00
10.42
8.27%
5.20%
89
Revenue
₩73.26B
8.52%
1.00×
Cost of revenue
₩51.28B
8.52%
1.00×
Operating expenses
₩14.29B
8.50%
1.00×
Goodwill & intangibles
17.47%
Spread over hurdle
(4.39%)