7.936
Revenue₩B
39.80
39.46
40.90
41.59
42.00
41.64
42.79
43.88
44.62
46.22
8.598
1.93%
1.77%
78
8.61
Revenue growth%
9.74
10.54
12.16
13.59
14.55
13.10
15.17
13.03
13.08
12.30
6.37
13.08
13.05
11
27.46
Gross margin%
4.15
1.97
0.52
0.40
1.57
3.60
6.15
5.21
6.93
8.68
7.69
6.15
3.88
48
17.11
Operating margin%
25.86
23.20
23.94
21.26
22.50
20.48
21.12
19.41
18.36
16.71
12.88
19.41
21.19
89
21.58
Net margin%
11.17
11.96
9.79
11.08
12.00
9.77
7.36
9.84
11.12
11.75
9.48
9.84
11.10
35
23.47
P/E ratio (avg)x
37.25
41.65
45.75
47.95
49.73
49.10
54.56
58.70
61.04
68.42
25.34
58.70
49.41
76
9.256
EV/EBITx
14.44
15.01
17.00
18.93
20.71
20.95
22.47
23.55
22.64
25.14
23.75
22.64
20.83
19
3.85
FCF yield (avg)%
12.10
14.79
15.44
13.11
15.67
17.11
15.61
15.32
15.21
15.95
17.00
15.61
15.38
78
29.91
FCF margin%
14.76
17.02
14.77
14.86
14.28
14.93
17.39
19.56
18.54
19.13
13.20
18.54
15.98
38
0.463
FCF / Net incomex
0.188
0.193
0.192
0.211
0.225
0.252
0.282
0.292
0.286
0.283
1.381
0.283
0.238
44
10.28
ROIC%
2.23
0.51
1.70
4.64
6.97
4.56
4.07
7.04
9.20
10.95
2.74
7.04
4.60
26
12.20
Return on equity%
10.97
11.81
14.08
13.05
11.37
13.51
16.35
14.91
17.56
14.63
25.58
14.91
13.80
80
14.83
Return on assets%
2.80
4.94
6.46
7.62
9.86
10.37
8.23
9.38
8.56
7.89
2.99
8.56
8.06
42
1,608
EPS₩
3,123
3,322
3,543
3,113
3,237
3,460
3,714
3,275
3,388
3,427
1,720
1.15%
0.07%
—
21.74
EPS growth%
19.79
17.61
18.80
16.33
18.75
21.12
19.49
21.29
23.27
20.66
17.97
21.12
19.64
91
2,494
Bookvalue per sh₩
3,742
4,311
4,692
4,763
5,601
5,351
5,096
5,934
6,597
7,778
4,298
6.79%
7.58%
—
3,317
FCF per share₩
3,577
3,718
4,165
4,339
4,890
5,412
5,678
5,689
5,975
5,508
3,666
2.41%
4.04%
—
1,395
Dividend per sh₩
5,484
5,685
5,956
6,929
7,328
7,150
7,206
7,869
9,169
9,644
2,159
5.65%
5.56%
—
29.20
Div yield (avg)%
6.10
4.64
3.89
5.15
7.65
5.71
7.53
5.98
3.48
1.11
25.27
5.71
5.43
83
18.12
Payout ratio%
28.04
28.06
30.78
30.94
28.23
30.07
29.01
28.06
28.17
28.63
7.93
28.63
28.43
70
13.86
Shares (diluted)M
9.745
10.61
10.97
10.02
10.05
10.27
10.08
9.055
8.700
8.634
13.40
(2.99%)
(1.45%)
24
6.68
Buyback yield%
4.56
6.22
8.97
10.73
9.91
9.15
7.68
9.15
9.57
12.15
7.01
9.15
9.15
6
0.817
D/E ratiox
1.319
1.329
1.480
1.607
1.568
1.791
2.061
2.381
2.427
2.367
0.864
2.367
1.699
66
19.35
Enterprise value₩B
7.283
7.561
7.592
7.125
8.175
8.275
9.001
8.431
8.739
8.560
10.56
0.92%
1.87%
39
16.12
LT debt₩B
27.92
30.56
31.85
33.98
36.65
38.68
38.63
40.55
46.23
50.33
19.91
6.55%
6.74%
28
Revenue
₩46.22B
1.77%
1.00×
Cost of revenue
₩32.35B
1.77%
1.00×
Operating expenses
₩7.735B
2.09%
1.03×
Goodwill & intangibles
15.74%
Spread over hurdle
(4.94%)