10.23
Revenue₩B
73.69
78.41
85.22
92.58
101.6
111.8
118.2
128.1
139.0
151.3
11.37
8.29%
8.24%
83
9.99
Revenue growth%
14.97
15.83
13.73
14.93
17.55
15.90
13.53
12.12
9.41
10.80
13.46
12.12
14.33
11
18.19
Gross margin%
28.86
30.07
32.79
31.09
31.89
29.79
30.95
29.59
27.43
24.96
13.49
29.59
29.93
84
11.28
Operating margin%
29.30
27.65
27.49
27.74
30.29
28.63
30.97
29.65
31.79
29.67
28.06
29.67
29.48
85
24.45
Net margin%
10.93
11.27
8.32
10.80
11.33
10.65
7.65
9.95
9.48
8.64
26.74
9.48
10.30
84
34.65
P/E ratio (avg)x
29.30
30.75
31.77
32.10
31.75
33.61
34.90
38.21
41.96
48.84
29.50
38.21
32.85
22
8.612
EV/EBITx
20.58
19.03
18.54
19.05
16.58
17.89
16.03
14.07
12.05
12.76
6.066
14.07
17.23
7
18.10
FCF yield (avg)%
14.25
13.20
16.18
13.69
16.02
14.24
13.83
12.12
12.40
10.56
15.68
12.40
13.76
94
13.15
FCF margin%
29.61
27.75
30.35
31.82
31.14
30.01
29.22
31.09
30.23
29.63
29.16
30.01
30.12
28
0.911
FCF / Net incomex
0.858
0.824
0.795
0.861
0.801
0.725
0.736
0.666
0.676
0.679
0.732
0.679
0.766
67
18.72
ROIC%
13.10
10.14
8.50
10.63
10.74
8.35
8.00
5.65
7.37
8.28
20.91
8.00
8.42
7
8.71
Return on equity%
2.84
4.33
7.11
9.84
10.75
8.43
7.09
5.82
3.95
6.71
4.94
6.71
6.90
47
28.30
Return on assets%
24.74
23.67
26.17
24.28
21.64
20.36
18.16
20.01
22.46
20.58
25.89
20.36
22.05
57
172.93
EPS₩
78.14
82.28
80.11
91.05
108.30
117.28
137.07
135.14
132.66
155.99
183.95
7.57%
6.75%
—
15.58
EPS growth%
29.33
27.05
27.55
27.34
26.87
27.35
25.44
27.43
29.81
31.44
22.59
27.43
27.39
74
154.95
Bookvalue per sh₩
166.38
168.12
166.01
152.46
131.89
137.35
139.70
152.89
150.99
164.36
104.30
4.50%
(1.13%)
—
249.30
FCF per share₩
289.53
293.13
335.45
342.21
385.18
422.60
476.64
514.49
602.42
639.99
68.82
10.69%
8.11%
—
148.81
Dividend per sh₩
96.32
95.04
85.02
91.09
79.29
71.54
61.97
62.39
56.61
53.64
254.45
(7.52%)
(5.32%)
—
7.31
Div yield (avg)%
13.07
15.38
17.99
18.74
16.30
18.42
21.00
20.31
21.29
20.41
24.20
20.41
18.58
67
17.89
Payout ratio%
12.46
14.66
13.39
12.57
12.80
15.43
16.22
16.02
13.05
16.04
28.45
16.02
14.03
90
210.5
Shares (diluted)M
221.7
206.9
210.4
210.7
232.4
260.5
292.8
271.1
251.9
243.0
203.2
0.90%
0.96%
74
20.73
Buyback yield%
9.19
11.75
10.18
7.81
8.95
11.61
11.05
12.04
12.52
10.27
13.61
11.61
10.66
94
1.759
D/E ratiox
0.695
0.704
0.743
0.739
0.797
0.740
0.747
0.792
0.823
0.868
1.726
0.792
0.745
36
71.42
Enterprise value₩B
82.05
85.19
80.10
70.61
70.28
68.30
72.60
74.58
70.26
62.25
51.54
(2.40%)
(2.68%)
31
88.98
LT debt₩B
151.0
177.4
202.5
215.0
209.6
248.8
257.3
279.3
335.3
345.5
107.7
10.51%
9.79%
81
Revenue
₩151.3B
8.24%
1.00×
Cost of revenue
₩70.77B
8.30%
1.01×
Operating expenses
₩28.16B
7.99%
0.98×
Property and equipment
16.24%
Spread over hurdle
21.72%