37.75
Revenue₩B
49.19
52.86
58.10
63.59
68.96
72.74
79.80
85.91
94.22
102.1
41.67
8.16%
8.34%
19
15.55
Revenue growth%
11.91
13.42
12.51
13.77
13.64
12.11
11.09
9.92
9.28
12.20
12.52
11.09
12.16
66
12.40
Gross margin%
4.28
2.24
1.27
1.48
3.17
5.86
6.13
5.45
7.81
10.79
18.25
6.13
4.86
12
5.40
Operating margin%
15.93
14.07
15.51
15.86
15.96
18.94
20.13
20.70
18.86
17.02
6.01
18.94
16.49
52
8.52
Net margin%
2.38
3.73
6.35
7.70
9.04
8.02
9.36
10.72
9.41
6.58
12.99
9.36
7.86
25
18.41
P/E ratio (avg)x
41.67
41.15
44.13
49.36
55.00
55.09
53.17
60.13
64.32
70.78
13.91
60.13
54.08
25
17.13
EV/EBITx
60.51
57.96
62.68
66.18
69.77
67.81
65.10
63.01
73.15
75.65
7.046
67.81
65.64
46
28.74
FCF yield (avg)%
26.52
25.98
26.64
25.79
28.00
25.71
28.61
31.22
32.24
32.00
6.07
31.22
27.32
75
8.13
FCF margin%
30.50
32.88
35.40
32.63
33.89
33.70
33.73
34.14
34.46
37.02
20.56
34.14
33.81
5
1.794
FCF / Net incomex
1.211
1.078
0.936
0.984
0.961
0.905
0.832
0.758
0.776
0.829
0.576
0.829
0.920
23
2.57
ROIC%
19.62
18.39
20.19
22.72
23.02
21.53
21.76
22.58
22.93
25.92
15.37
22.58
22.17
54
16.09
Return on equity%
0.40
3.07
5.59
5.16
2.45
2.81
3.72
1.93
0.40
1.86
21.10
1.93
2.63
42
16.94
Return on assets%
26.85
24.18
24.56
23.63
21.57
22.59
24.40
24.75
22.12
20.75
7.46
22.59
23.91
7
1,525
EPS₩
1,692
1,680
1,809
1,687
1,883
1,979
1,835
2,072
2,142
2,347
1,610
4.51%
4.58%
—
24.63
EPS growth%
8.21
6.01
6.94
7.72
7.34
7.22
4.70
7.65
6.47
8.40
9.29
7.22
7.28
35
1,404
Bookvalue per sh₩
1,140
1,227
1,347
1,255
1,298
1,475
1,537
1,601
1,801
1,829
433.26
7.11%
4.06%
—
484.30
FCF per share₩
1,676
1,864
1,895
2,150
2,277
2,638
2,949
3,407
3,996
4,195
812.23
13.00%
9.70%
—
1,103
Dividend per sh₩
495.73
480.71
528.99
522.75
511.35
501.48
476.09
467.57
520.95
519.58
750.72
0.32%
1.49%
—
22.54
Div yield (avg)%
13.47
10.92
12.65
14.65
15.62
15.22
12.26
12.48
13.27
12.70
20.99
12.70
12.98
90
20.62
Payout ratio%
14.57
15.85
14.50
14.88
12.53
12.35
15.20
13.86
16.28
19.20
25.49
15.20
14.72
5
14.62
Shares (diluted)M
17.40
18.89
18.96
16.32
14.45
15.33
15.29
13.97
14.25
13.27
14.80
(1.68%)
(1.81%)
55
17.71
Buyback yield%
31.96
32.94
30.76
30.76
33.68
33.38
36.08
37.29
37.87
38.26
27.44
37.29
33.53
13
0.935
D/E ratiox
1.625
1.756
1.740
2.012
2.089
2.321
2.332
2.355
2.253
2.260
1.302
2.321
2.171
46
49.26
Enterprise value₩B
31.40
31.39
30.55
35.51
35.61
36.40
35.30
36.65
35.66
36.62
60.95
0.56%
2.60%
10
50.56
LT debt₩B
110.6
128.7
134.9
149.5
152.7
146.3
142.4
141.9
153.1
147.2
31.43
(0.74%)
3.67%
52
Revenue
₩102.1B
8.34%
1.00×
Cost of revenue
₩71.34B
8.37%
1.00×
Operating expenses
₩12.02B
8.71%
1.03×
Goodwill & intangibles
20.66%
Cash and investments
19.71%
Spread over hurdle
42.21%