27.72
Revenue₩B
71.39
78.61
86.68
92.11
99.64
107.2
117.3
125.8
134.8
147.4
29.21
8.15%
8.47%
75
25.97
Revenue growth%
0.54
0.57
1.75
1.90
3.08
1.65
2.73
1.08
1.42
1.18
2.46
1.42
1.54
34
28.77
Gross margin%
15.58
16.35
18.55
17.25
17.26
15.41
16.15
14.48
17.37
16.81
12.28
16.15
16.58
68
9.97
Operating margin%
12.25
11.99
11.22
9.99
9.73
8.37
10.89
11.82
14.49
15.89
20.98
11.82
11.52
56
24.41
Net margin%
13.52
14.44
13.53
14.69
17.65
16.96
17.57
20.23
18.34
18.36
8.35
18.34
17.27
61
28.63
P/E ratio (avg)x
9.627
11.14
10.69
11.03
11.66
11.83
11.34
12.15
11.46
12.29
26.13
11.83
11.40
8
13.61
EV/EBITx
19.09
20.58
19.61
18.10
18.48
17.46
18.18
18.61
18.48
17.66
25.74
18.18
18.48
91
4.23
FCF yield (avg)%
25.80
25.82
26.40
25.06
25.03
22.43
22.00
22.02
19.72
18.42
15.01
22.00
23.73
95
8.61
FCF margin%
14.93
16.66
19.54
20.58
20.11
20.32
21.91
24.85
24.32
24.40
16.13
24.32
20.45
31
0.590
FCF / Net incomex
0.110
0.099
0.089
0.083
0.088
0.090
0.093
0.095
0.103
0.099
1.132
0.095
0.094
47
23.53
ROIC%
22.08
20.35
18.92
20.40
18.26
16.05
14.57
15.50
16.85
13.94
24.23
15.50
17.55
7
3.16
Return on equity%
19.03
17.46
16.91
16.77
14.75
15.82
18.56
16.87
15.17
13.91
7.92
15.82
16.82
56
17.18
Return on assets%
2.03
2.43
2.56
0.40
0.40
0.40
0.40
3.36
4.98
3.98
8.21
3.36
2.23
62
2,068
EPS₩
1,068
1,127
1,030
1,114
981.20
1,010
1,088
1,078
914.65
819.28
2,285
(3.54%)
(2.99%)
—
19.10
EPS growth%
21.06
19.88
17.19
16.45
15.20
17.90
16.92
14.85
14.47
13.60
21.84
14.85
16.68
82
1,574
Bookvalue per sh₩
1,188
1,178
1,387
1,528
1,521
1,574
1,502
1,520
1,684
1,869
1,522
4.21%
4.12%
—
1,473
FCF per share₩
1,378
1,482
1,362
1,319
1,459
1,308
1,197
1,299
1,400
1,543
615.89
1.12%
0.44%
—
532.42
Dividend per sh₩
2,259
2,483
2,791
2,669
2,943
3,372
3,920
3,768
3,982
4,151
2,016
7.12%
6.52%
—
10.94
Div yield (avg)%
10.95
8.62
9.11
9.25
10.68
11.85
10.37
12.50
9.66
8.33
3.86
10.37
10.01
76
3.81
Payout ratio%
27.15
28.35
27.22
28.51
28.23
28.65
26.04
25.81
25.55
22.97
10.95
25.81
27.18
28
43.03
Shares (diluted)M
51.39
47.92
50.83
54.75
60.68
62.76
70.42
66.40
74.06
74.14
41.91
4.09%
4.24%
69
10.61
Buyback yield%
11.67
13.97
14.28
13.27
15.62
18.20
19.01
19.25
19.58
16.65
27.79
19.01
16.13
87
1.107
D/E ratiox
1.511
1.674
1.823
1.650
1.814
1.893
1.787
1.702
1.904
2.081
1.707
1.893
1.801
81
88.82
Enterprise value₩B
118.0
108.8
103.8
117.3
107.9
102.2
109.5
113.4
104.9
105.4
102.3
(0.48%)
0.33%
10
113.4
LT debt₩B
139.9
157.1
167.2
202.7
205.3
244.2
263.0
278.0
275.6
327.1
108.3
9.77%
9.61%
8
Revenue
₩147.4B
8.47%
1.00×
Cost of revenue
₩90.14B
8.64%
1.02×
Operating expenses
₩23.54B
8.31%
0.99×
Property and equipment
20.23%
Goodwill & intangibles
16.52%