45.26
Revenue₩B
55.47
56.88
57.59
58.55
58.59
57.98
56.83
57.10
58.19
58.00
49.31
(0.20%)
0.24%
94
13.84
Revenue growth%
6.24
7.58
5.06
3.49
3.40
0.84
1.27
2.18
2.97
3.47
12.50
2.18
3.43
9
3.02
Gross margin%
7.42
6.00
4.28
2.10
3.27
5.23
6.77
7.29
9.88
12.64
16.98
7.29
6.39
77
10.40
Operating margin%
12.36
11.92
14.29
16.04
13.87
11.95
13.77
13.28
10.72
10.03
16.18
11.95
12.82
35
5.37
Net margin%
20.38
17.39
19.10
21.97
19.12
17.71
18.00
15.92
12.95
10.85
18.47
15.92
17.85
49
34.36
P/E ratio (avg)x
10.59
10.61
11.85
11.30
11.55
11.19
11.04
10.51
10.99
11.00
35.40
11.00
11.02
63
17.11
EV/EBITx
41.56
40.51
42.16
49.14
57.94
67.23
65.96
71.53
77.31
83.40
30.72
71.53
61.95
90
25.39
FCF yield (avg)%
29.31
28.36
31.15
28.23
28.56
31.05
31.50
29.40
29.03
31.25
2.28
31.05
29.36
6
15.44
FCF margin%
19.08
18.75
16.49
18.33
17.84
19.77
17.09
15.52
15.99
17.99
6.94
17.09
17.92
51
1.076
FCF / Net incomex
0.800
0.834
0.874
0.942
0.828
0.869
0.930
0.880
0.859
0.766
1.677
0.869
0.864
63
28.54
ROIC%
10.21
9.29
11.32
8.76
7.35
8.37
10.67
11.55
11.11
10.12
29.15
10.67
10.17
89
11.41
Return on equity%
13.71
15.39
13.82
15.89
14.28
12.12
14.34
12.76
11.47
14.12
12.42
12.76
13.97
69
16.50
Return on assets%
15.74
17.97
17.71
19.15
16.96
19.26
17.25
17.72
18.57
19.43
4.37
18.57
17.85
29
2,702
EPS₩
2,120
1,915
1,928
1,835
1,935
1,742
1,677
1,769
1,620
1,465
2,943
(5.41%)
(3.27%)
—
29.63
EPS growth%
16.91
18.15
15.69
17.49
15.38
17.09
19.59
21.14
20.93
21.60
28.67
20.93
17.82
49
1,307
Bookvalue per sh₩
647.18
594.63
634.06
690.54
705.59
638.58
648.16
683.14
704.52
660.03
507.87
(1.33%)
(0.26%)
—
2,334
FCF per share₩
2,342
2,583
3,018
3,108
3,568
4,033
4,208
4,302
4,367
4,404
2,319
4.30%
8.20%
—
752.41
Dividend per sh₩
3,540
3,660
3,953
4,029
4,354
4,804
4,944
5,504
6,257
6,353
2,518
7.85%
5.66%
—
24.84
Div yield (avg)%
23.89
22.33
22.88
20.77
18.36
15.52
16.78
16.57
16.48
19.13
14.43
16.57
18.75
71
24.51
Payout ratio%
20.84
18.89
16.26
14.29
12.65
13.06
12.59
14.47
15.45
13.06
4.77
13.06
14.38
84
6.465
Shares (diluted)M
7.817
7.787
7.585
7.945
8.964
10.39
10.37
12.11
13.51
13.64
6.486
8.76%
5.26%
36
21.99
Buyback yield%
16.52
16.18
16.13
15.88
16.25
16.21
14.88
17.45
16.63
16.35
29.43
16.35
16.23
91
1.003
D/E ratiox
0.505
0.534
0.565
0.562
0.614
0.640
0.656
0.719
0.862
1.008
1.724
0.719
0.627
14
36.18
Enterprise value₩B
27.25
28.38
31.62
35.29
37.89
45.22
53.50
62.25
65.58
63.13
51.41
10.75%
9.42%
5
10.02
LT debt₩B
56.83
61.21
63.24
60.25
63.03
66.03
66.06
63.08
74.16
71.40
33.96
2.52%
1.97%
38
Revenue
₩58.00B
0.24%
1.00×
Cost of revenue
₩34.47B
0.23%
1.00×
Operating expenses
₩6.316B
(0.55%)
0.92×
Cash and investments
17.95%
Spread over hurdle
27.77%