15.73
Revenue₩B
12.73
12.54
12.38
12.58
12.51
12.58
12.44
12.69
12.69
12.89
17.39
0.61%
0.03%
8
3.21
Revenue growth%
14.44
16.15
18.47
16.20
15.67
14.64
13.93
12.06
11.27
12.01
18.98
12.06
14.54
55
16.49
Gross margin%
23.39
24.99
23.73
20.85
20.06
20.14
22.17
20.93
23.48
25.82
9.58
22.17
22.78
93
23.90
Operating margin%
23.63
23.88
25.46
25.91
23.12
20.53
18.49
21.38
21.51
21.65
3.98
21.38
22.38
9
5.03
Net margin%
9.99
7.23
4.41
7.31
9.42
6.53
8.80
10.25
7.45
6.40
25.91
7.45
7.38
93
33.98
P/E ratio (avg)x
21.42
19.42
21.07
20.01
20.98
22.82
24.54
22.62
21.71
20.30
12.96
22.62
21.24
27
32.28
EV/EBITx
40.28
46.51
45.78
46.14
50.62
56.74
67.56
73.75
73.89
89.10
24.72
73.75
53.68
50
17.85
FCF yield (avg)%
4.15
4.09
1.38
0.75
0.40
1.67
3.98
1.63
0.40
0.65
11.20
1.63
1.51
68
26.75
FCF margin%
14.06
15.70
17.77
14.79
12.18
9.28
8.13
10.35
8.64
9.43
8.85
9.28
11.27
76
0.707
FCF / Net incomex
0.908
0.811
0.729
0.738
0.752
0.732
0.816
0.850
0.931
0.857
0.581
0.850
0.814
27
29.45
ROIC%
14.93
15.70
13.31
15.94
16.73
17.84
20.74
20.32
19.73
17.67
25.64
19.73
17.20
94
22.37
Return on equity%
6.63
7.43
10.18
11.96
14.68
15.02
14.36
13.80
15.56
12.79
23.71
14.36
13.30
48
5.55
Return on assets%
12.10
11.90
14.85
13.19
13.11
15.22
14.41
16.48
14.45
11.80
8.57
14.45
13.80
20
146.81
EPS₩
185.13
174.26
182.00
188.72
187.08
173.29
154.36
137.46
148.86
162.66
157.16
(2.76%)
(0.55%)
—
22.73
EPS growth%
26.84
27.86
24.98
23.07
23.07
23.93
23.08
20.62
18.26
15.26
7.01
20.62
23.08
69
91.19
Bookvalue per sh₩
149.15
160.19
184.92
179.09
176.02
206.30
207.27
239.89
277.48
329.65
149.63
13.37%
9.84%
—
120.34
FCF per share₩
150.93
181.64
183.51
196.95
201.39
196.59
216.95
224.63
229.01
232.54
261.77
2.92%
4.95%
—
235.17
Dividend per sh₩
247.71
226.14
209.93
207.34
217.84
223.31
203.66
220.96
232.52
238.38
137.29
1.82%
(0.61%)
—
23.38
Div yield (avg)%
32.26
32.15
34.58
34.02
36.32
37.48
37.12
38.18
38.05
39.46
21.89
38.05
36.72
74
21.22
Payout ratio%
5.69
3.18
0.49
0.40
2.58
2.85
4.36
3.35
0.45
0.40
29.32
2.85
2.71
51
35.97
Shares (diluted)M
37.82
33.28
34.29
35.06
32.57
34.98
32.62
32.20
31.79
31.28
36.69
(0.81%)
(2.16%)
86
7.15
Buyback yield%
5.08
5.20
4.88
4.75
2.30
3.17
2.88
3.18
0.55
0.69
15.22
2.88
3.18
52
0.707
D/E ratiox
1.324
1.370
1.449
1.628
1.590
1.901
2.279
2.244
2.329
2.716
1.769
2.279
1.764
59
3.465
Enterprise value₩B
11.46
11.56
10.68
10.55
11.23
10.31
11.38
12.02
12.32
11.50
13.84
0.48%
0.58%
87
9.870
LT debt₩B
16.92
19.38
22.86
22.64
23.65
24.81
29.90
31.18
34.86
39.13
1.768
10.60%
10.33%
70
Revenue
₩12.89B
0.03%
1.00×
Cost of revenue
₩7.127B
(0.16%)
0.98×
Operating expenses
₩2.600B
0.41%
1.04×
Goodwill & intangibles
14.68%
Property and equipment
14.38%
Spread over hurdle
20.38%