21.28
Revenue₩B
206.3
206.4
209.5
209.7
213.7
217.8
213.7
216.5
221.3
225.9
23.80
1.11%
1.06%
60
3.21
Revenue growth%
0.40
0.40
0.87
0.40
3.18
2.08
2.86
5.14
4.30
3.83
19.59
3.83
2.47
29
11.30
Gross margin%
12.74
10.55
7.79
7.04
6.31
5.81
7.29
9.17
6.60
5.48
27.20
6.60
7.16
85
28.45
Operating margin%
5.52
3.95
4.65
2.92
3.67
5.22
5.07
3.82
1.50
0.53
25.82
3.82
3.88
11
3.81
Net margin%
14.50
14.24
15.29
16.13
14.80
14.67
14.74
15.28
12.69
10.94
9.18
14.67
14.70
56
19.32
P/E ratio (avg)x
54.84
60.55
60.28
63.50
72.26
80.55
86.53
86.68
94.84
102.7
16.03
86.68
76.41
79
25.33
EV/EBITx
7.252
7.438
7.851
7.044
6.392
5.803
6.459
6.029
6.378
6.649
20.19
6.378
6.554
76
5.97
FCF yield (avg)%
24.94
22.41
20.70
22.56
19.72
18.02
20.36
20.72
21.17
20.20
4.20
20.36
20.71
28
17.24
FCF margin%
15.94
18.04
17.67
20.54
23.44
21.31
18.82
16.73
19.28
20.70
18.66
19.28
19.05
73
1.740
FCF / Net incomex
0.173
0.171
0.199
0.232
0.260
0.292
0.303
0.343
0.350
0.421
0.683
0.343
0.276
35
2.15
ROIC%
18.15
19.84
18.35
18.12
15.97
15.81
17.11
17.91
17.10
18.89
18.03
17.11
18.02
41
11.32
Return on equity%
15.58
12.58
12.72
14.91
16.05
16.01
14.86
16.56
16.81
17.54
4.69
16.56
15.79
87
16.67
Return on assets%
20.13
20.41
22.81
22.34
23.82
24.41
24.83
23.37
23.52
24.46
16.59
24.41
23.44
50
9,095
EPS₩
8,414
8,708
8,759
9,666
10,789
12,682
13,420
14,964
15,878
17,930
9,646
10.69%
9.61%
—
4.63
EPS growth%
24.81
27.53
26.74
26.05
24.36
26.08
28.07
30.51
29.13
30.57
11.16
29.13
27.13
87
7,051
Bookvalue per sh₩
13,941
15,935
17,322
19,032
21,752
24,478
27,890
28,544
31,130
33,828
2,839
9.23%
10.82%
—
1,704
FCF per share₩
9,152
8,973
9,431
8,975
7,916
8,301
7,929
7,642
6,747
6,531
4,838
(3.77%)
(3.86%)
—
9,321
Dividend per sh₩
9,291
9,436
8,565
8,495
7,710
7,212
7,707
7,895
7,232
7,357
4,915
(0.93%)
(1.37%)
—
10.88
Div yield (avg)%
24.29
24.96
23.03
23.48
24.02
24.42
21.51
24.03
25.35
24.92
15.73
24.42
24.16
33
26.15
Payout ratio%
10.93
8.13
5.74
4.68
5.81
3.77
0.92
0.40
0.40
0.40
23.02
0.40
4.22
42
17.16
Shares (diluted)M
19.14
19.85
21.82
23.63
23.09
25.20
26.78
27.54
31.66
30.10
17.53
5.45%
4.24%
22
10.51
Buyback yield%
33.02
35.78
37.34
36.64
35.26
32.95
30.12
31.08
32.47
32.93
23.74
32.47
32.99
85
1.348
D/E ratiox
0.222
0.196
0.184
0.171
0.159
0.145
0.150
0.131
0.129
0.130
1.357
0.131
0.154
42
107.1
Enterprise value₩B
129.2
132.3
147.9
134.7
129.0
116.9
120.2
108.8
121.6
132.1
102.4
0.47%
0.57%
27
176.9
LT debt₩B
194.6
195.7
230.5
256.9
298.8
340.3
366.5
404.8
462.4
521.4
56.84
11.78%
10.96%
60
Revenue
₩225.9B
1.06%
1.00×
Cost of revenue
₩158.1B
1.06%
1.00×
Operating expenses
₩40.83B
0.87%
0.98×
Cash and investments
16.60%