114.1
Revenue₩B
73.89
80.84
89.41
98.19
106.4
112.9
124.0
134.5
143.9
154.2
127.8
7.72%
8.43%
34
15.77
Revenue growth%
1.36
4.16
4.21
5.07
4.33
3.58
0.85
2.02
0.40
3.28
29.89
2.02
3.43
88
2.37
Gross margin%
12.39
14.55
16.88
17.82
16.12
16.40
15.42
15.27
15.87
14.89
18.89
15.42
15.65
90
15.92
Operating margin%
8.76
5.85
4.61
3.87
6.74
4.14
2.25
1.33
0.40
2.82
18.39
2.25
4.01
46
20.84
Net margin%
24.63
23.63
25.98
28.02
25.33
25.40
26.40
24.58
26.37
24.61
25.57
25.40
25.36
73
27.84
P/E ratio (avg)x
31.72
31.61
34.39
40.57
43.64
44.61
48.79
50.60
55.67
66.13
23.83
50.60
44.13
80
7.044
EV/EBITx
35.91
36.89
38.14
38.58
39.95
43.46
47.19
51.00
46.29
46.01
28.76
46.29
41.70
80
26.13
FCF yield (avg)%
23.17
23.11
22.87
20.80
23.07
24.26
21.27
22.19
24.65
26.09
7.67
24.26
23.09
80
14.38
FCF margin%
14.80
14.92
12.57
10.11
7.95
7.71
6.32
8.50
6.56
6.88
21.97
6.88
8.23
24
1.302
FCF / Net incomex
1.999
2.061
2.115
2.423
2.679
2.609
2.456
2.522
2.803
2.627
0.914
2.609
2.489
41
27.23
ROIC%
16.47
18.76
17.48
14.48
15.86
17.54
15.67
17.09
19.69
18.36
24.58
17.54
17.29
73
28.80
Return on equity%
25.63
25.05
27.77
29.55
32.10
34.50
35.99
34.66
32.18
33.86
18.15
34.50
32.14
80
19.13
Return on assets%
20.49
17.97
19.53
17.37
20.08
22.80
24.82
22.32
23.09
23.13
6.41
23.09
21.41
88
1,038
EPS₩
2,622
2,407
2,288
2,209
1,898
1,850
1,717
1,834
1,895
1,647
1,159
(2.80%)
(5.14%)
—
18.52
EPS growth%
22.80
23.02
25.84
28.62
26.37
27.34
27.11
27.03
27.04
28.22
22.60
27.11
27.03
43
3,716
Bookvalue per sh₩
1,618
1,809
1,774
1,874
2,071
2,260
2,619
2,724
3,235
3,639
4,010
11.93%
9.94%
—
3,747
FCF per share₩
2,217
2,253
2,456
2,667
2,795
3,135
3,237
3,446
3,869
4,279
2,433
8.89%
8.20%
—
1,684
Dividend per sh₩
3,586
3,348
3,652
3,998
3,828
4,283
4,874
5,203
5,255
5,842
2,474
8.82%
5.32%
—
15.53
Div yield (avg)%
19.13
18.25
17.79
15.97
14.47
15.51
13.37
12.00
14.13
13.50
20.16
13.50
14.99
47
17.06
Payout ratio%
22.31
20.25
18.10
18.94
17.98
20.64
17.73
14.85
17.67
19.07
26.76
17.73
18.52
75
16.24
Shares (diluted)M
18.52
20.11
19.94
19.77
21.29
23.49
22.44
23.48
22.93
26.89
16.28
4.79%
3.42%
86
14.66
Buyback yield%
10.19
7.29
4.98
4.99
3.75
2.05
0.63
0.93
0.40
1.67
18.42
0.93
2.90
83
1.530
D/E ratiox
0.334
0.336
0.364
0.348
0.345
0.337
0.328
0.338
0.342
0.324
1.076
0.337
0.338
8
94.28
Enterprise value₩B
66.84
65.66
68.06
74.66
86.79
101.1
119.8
115.0
123.9
127.9
12.13
8.07%
8.34%
71
121.1
LT debt₩B
44.42
38.07
40.01
41.29
37.02
32.07
27.35
24.32
24.84
23.27
30.30
(8.87%)
(6.60%)
83
Revenue
₩154.2B
8.43%
1.00×
Cost of revenue
₩108.0B
8.54%
1.01×
Operating expenses
₩22.86B
8.40%
1.00×
Goodwill & intangibles
18.04%
Cash and investments
15.42%
Spread over hurdle
(3.02%)