13.06
Revenue₩B
42.85
45.04
47.24
50.34
53.63
56.30
59.98
65.41
69.83
75.99
13.76
7.22%
6.39%
87
19.92
Revenue growth%
6.74
6.70
6.72
8.67
10.47
10.68
10.20
8.04
10.10
8.60
7.26
10.10
8.63
38
25.89
Gross margin%
22.37
23.63
23.94
22.23
19.50
20.11
18.14
19.69
17.58
19.02
21.76
19.02
19.90
8
28.81
Operating margin%
25.97
25.09
25.66
24.36
23.29
21.34
23.06
21.26
20.50
19.88
6.89
21.26
23.18
11
28.84
Net margin%
22.23
24.11
25.71
28.49
29.04
31.66
33.50
30.77
31.81
33.13
28.79
31.81
29.91
42
7.415
P/E ratio (avg)x
12.62
13.78
14.36
14.00
14.08
15.53
15.70
15.81
15.26
15.88
36.13
15.70
14.81
60
12.80
EV/EBITx
25.24
25.83
23.28
22.10
24.68
25.18
28.27
31.18
27.67
25.40
27.48
27.67
25.32
56
18.35
FCF yield (avg)%
8.18
6.44
6.57
6.32
3.40
5.29
3.58
3.04
4.27
4.61
6.89
4.27
4.95
48
21.26
FCF margin%
13.68
12.03
9.07
11.64
12.51
15.02
15.74
17.94
20.58
18.16
3.41
17.94
14.35
65
1.545
FCF / Net incomex
0.401
0.394
0.436
0.452
0.476
0.433
0.388
0.351
0.332
0.311
0.734
0.351
0.397
8
15.59
ROIC%
2.77
5.00
2.16
2.50
2.69
0.40
0.40
0.44
0.40
2.31
13.34
0.40
2.24
34
4.14
Return on equity%
4.47
7.19
6.72
7.03
5.61
4.47
5.45
4.24
3.12
0.40
14.66
4.24
4.96
69
25.23
Return on assets%
4.28
3.11
2.98
5.69
3.87
2.18
0.40
0.92
0.40
2.70
10.07
0.92
2.84
65
250.58
EPS₩
313.55
296.99
307.48
338.18
321.99
372.03
418.75
475.80
528.23
546.95
279.87
11.18%
6.59%
—
12.79
EPS growth%
0.98
1.58
0.40
0.40
0.63
1.05
1.00
0.56
0.70
0.40
29.55
0.70
0.66
14
301.93
Bookvalue per sh₩
263.24
227.72
238.99
261.96
243.06
252.21
268.79
288.87
299.60
295.48
172.42
3.98%
0.54%
—
75.68
FCF per share₩
255.18
262.85
313.65
342.12
383.85
429.10
510.07
547.74
537.09
584.48
144.46
8.77%
8.49%
—
311.31
Dividend per sh₩
138.17
131.46
131.99
120.62
125.16
118.45
110.04
101.41
103.88
114.13
61.88
(1.83%)
(1.68%)
—
12.64
Div yield (avg)%
5.37
2.82
0.40
0.40
2.67
0.40
2.56
0.97
0.40
0.40
28.17
0.40
0.69
74
3.06
Payout ratio%
12.76
13.38
10.77
9.24
9.28
9.62
6.81
4.36
3.76
0.84
23.61
4.36
9.26
25
94.03
Shares (diluted)M
118.3
114.7
134.8
137.1
136.7
134.7
149.7
160.4
156.4
161.9
90.60
3.45%
5.03%
66
14.83
Buyback yield%
31.73
29.95
29.53
30.88
32.93
32.41
32.28
31.45
32.86
31.81
7.87
32.28
31.77
84
0.133
D/E ratiox
0.407
0.414
0.458
0.440
0.459
0.508
0.461
0.489
0.515
0.513
1.722
0.508
0.460
38
20.49
Enterprise value₩B
47.88
42.98
40.91
38.67
36.45
39.14
35.10
37.97
40.10
38.58
36.93
1.15%
(2.27%)
11
69.44
LT debt₩B
79.65
84.32
92.96
98.01
101.5
110.0
111.4
116.4
118.8
109.7
8.981
1.57%
4.73%
50
Revenue
₩75.99B
6.39%
1.00×
Cost of revenue
₩49.67B
6.23%
0.98×
Operating expenses
₩10.03B
7.37%
1.10×
Cash and investments
17.77%
Spread over hurdle
31.36%