97.69
Revenue₩B
78.87
86.00
92.23
98.76
103.3
112.3
118.9
127.9
136.8
142.6
99.87
6.65%
6.77%
12
19.02
Revenue growth%
10.54
13.08
13.01
15.20
15.28
12.75
10.38
9.19
7.65
8.68
8.74
9.19
11.64
26
9.42
Gross margin%
29.51
27.18
27.65
27.67
29.81
32.79
31.77
28.92
29.16
30.12
10.66
30.12
29.34
60
2.99
Operating margin%
3.88
6.05
7.96
8.39
10.74
9.44
9.15
6.96
8.61
7.84
29.67
8.61
8.18
94
9.64
Net margin%
26.10
27.74
27.41
25.08
27.50
26.36
27.26
30.02
32.99
35.93
19.74
30.02
27.45
76
24.00
P/E ratio (avg)x
39.37
43.37
48.28
46.97
52.55
50.68
48.66
54.49
53.01
57.59
16.94
53.01
49.67
47
28.72
EV/EBITx
13.14
14.38
15.95
17.27
17.09
18.21
18.41
16.71
15.22
16.06
22.12
16.71
16.38
87
22.27
FCF yield (avg)%
22.50
23.22
23.16
25.71
24.14
24.95
22.93
21.00
19.22
19.51
3.16
21.00
23.05
26
21.71
FCF margin%
37.09
38.41
38.06
38.79
38.37
38.50
39.96
38.04
39.96
41.22
7.22
39.96
38.45
49
0.843
FCF / Net incomex
0.381
0.358
0.363
0.357
0.389
0.386
0.402
0.453
0.441
0.474
1.264
0.441
0.388
50
25.41
ROIC%
2.85
3.77
3.05
4.64
3.05
0.40
2.20
0.43
1.47
2.78
19.14
1.47
2.81
34
20.34
Return on equity%
9.47
6.62
6.17
6.93
6.22
3.61
5.00
4.27
4.18
4.15
17.10
4.18
5.59
24
8.01
Return on assets%
6.85
7.01
6.40
7.12
6.98
4.35
3.51
2.93
1.62
0.40
8.35
2.93
5.37
70
1,292
EPS₩
1,631
1,551
1,709
1,655
1,668
1,835
1,789
1,699
1,780
1,935
1,434
3.01%
1.17%
—
3.27
EPS growth%
10.42
10.31
12.17
9.51
8.59
5.96
4.72
2.77
0.86
3.08
16.78
3.08
7.27
25
251.48
Bookvalue per sh₩
914.67
904.37
832.82
837.81
871.24
749.77
683.40
587.62
593.55
504.30
1,209
(10.36%)
(7.04%)
—
1,648
FCF per share₩
859.60
921.27
818.17
874.19
906.25
842.20
835.40
806.14
872.42
753.32
798.03
(3.63%)
(1.77%)
—
999.00
Dividend per sh₩
943.10
871.50
939.19
827.83
793.66
701.33
674.39
589.67
509.90
456.72
1,434
(10.46%)
(6.69%)
—
22.92
Div yield (avg)%
26.14
23.64
25.64
23.89
21.78
23.30
22.38
25.34
24.24
24.22
6.06
24.22
24.06
83
14.61
Payout ratio%
2.56
0.71
0.40
0.89
0.40
2.19
0.73
0.80
0.94
0.40
2.49
0.80
0.77
85
30.82
Shares (diluted)M
32.10
33.61
38.43
43.06
45.10
42.22
44.46
50.13
58.60
63.00
31.60
6.92%
6.71%
30
6.91
Buyback yield%
6.74
6.20
6.29
6.86
9.56
6.91
8.26
5.54
4.50
1.77
24.89
5.54
6.52
93
0.226
D/E ratiox
2.530
2.946
3.394
4.073
4.634
4.543
4.890
5.750
6.196
6.447
0.143
5.750
4.589
58
109.4
Enterprise value₩B
92.93
84.21
75.97
70.60
75.34
69.83
66.87
69.75
76.38
72.31
60.19
(0.82%)
(2.26%)
57
51.08
LT debt₩B
65.99
67.96
63.93
65.44
60.15
58.95
55.96
59.32
64.80
61.32
99.62
0.39%
(1.50%)
89
Revenue
₩142.6B
6.77%
1.00×
Cost of revenue
₩99.83B
6.77%
1.00×
Operating expenses
₩28.83B
6.32%
0.96×
Property and equipment
18.63%
Spread over hurdle
(6.90%)