93.53
Revenue₩B
55.44
59.11
64.24
69.49
72.93
78.89
83.12
88.26
92.50
97.46
100.8
5.97%
6.24%
6
24.12
Revenue growth%
11.85
10.38
8.56
6.49
3.55
4.50
5.72
7.40
6.77
6.53
24.46
6.53
6.65
11
18.55
Gross margin%
11.78
11.74
9.47
6.91
8.33
9.93
9.03
9.75
6.91
7.37
27.85
9.03
9.25
62
26.85
Operating margin%
17.92
20.85
20.26
18.08
20.60
20.45
21.68
23.82
24.09
24.92
17.36
23.82
20.72
25
4.44
Net margin%
8.10
9.45
12.31
14.13
15.30
15.11
14.51
12.27
11.91
12.29
16.13
12.29
12.30
20
20.21
P/E ratio (avg)x
52.07
58.83
60.80
67.29
65.75
72.72
81.29
86.90
103.8
114.1
11.23
86.90
70.00
39
23.99
EV/EBITx
21.41
22.28
22.76
24.36
23.93
23.08
24.74
23.84
22.76
22.50
27.07
23.08
22.92
59
24.47
FCF yield (avg)%
22.02
20.01
18.99
16.76
17.81
17.12
16.99
16.43
15.94
17.24
5.60
16.99
17.18
43
12.09
FCF margin%
28.11
27.31
26.48
27.16
30.09
29.34
26.76
29.04
26.44
28.77
2.80
28.77
27.71
72
1.517
FCF / Net incomex
0.622
0.557
0.593
0.602
0.664
0.614
0.644
0.606
0.571
0.530
0.337
0.606
0.604
47
26.94
ROIC%
15.47
15.41
14.56
16.50
14.56
12.78
10.13
10.92
9.02
7.53
17.98
10.13
13.67
36
24.98
Return on equity%
4.19
1.97
1.32
0.98
1.05
2.23
0.40
0.40
2.48
3.58
16.15
2.23
1.65
17
17.54
Return on assets%
25.61
26.67
27.33
28.26
26.70
26.30
24.81
26.59
28.92
31.78
15.90
26.59
26.69
20
115.79
EPS₩
382.79
413.12
415.42
390.11
340.18
353.63
375.78
358.35
325.90
282.64
128.43
(3.64%)
(3.03%)
—
3.14
EPS growth%
9.15
9.19
11.07
8.16
6.83
6.42
5.14
7.33
5.16
8.12
15.83
6.42
7.73
60
201.62
Bookvalue per sh₩
375.16
377.25
382.04
406.44
389.94
436.80
451.86
485.80
526.04
522.83
122.91
6.04%
4.22%
—
313.35
FCF per share₩
909.90
947.37
1,029
1,112
1,175
1,179
1,291
1,344
1,362
1,394
152.76
3.48%
5.67%
—
399.45
Dividend per sh₩
351.25
361.96
363.31
396.19
391.25
416.58
394.33
395.67
367.17
357.01
558.06
(1.81%)
(0.26%)
—
14.80
Div yield (avg)%
0.40
0.40
3.30
5.00
5.68
6.43
3.94
5.45
5.19
6.24
26.15
5.45
5.10
82
17.67
Payout ratio%
20.61
18.93
16.04
13.76
12.95
13.18
13.45
15.37
14.25
11.28
29.31
13.45
14.01
39
51.81
Shares (diluted)M
71.80
81.83
95.07
101.7
100.2
117.1
118.3
129.6
150.3
167.1
51.32
10.77%
10.16%
18
26.42
Buyback yield%
14.41
11.53
10.02
10.08
7.27
5.22
5.47
4.20
5.32
6.51
18.20
5.32
6.89
11
0.684
D/E ratiox
0.634
0.698
0.735
0.843
0.997
1.122
1.347
1.394
1.573
1.803
0.477
1.394
1.060
48
25.12
Enterprise value₩B
53.37
51.84
54.00
51.06
54.72
51.41
46.97
51.73
49.96
53.69
94.56
(0.38%)
0.24%
61
56.25
LT debt₩B
44.77
40.80
39.13
38.34
34.71
34.32
36.73
35.10
32.03
29.37
76.39
(3.29%)
(4.24%)
79
Revenue
₩97.46B
6.24%
1.00×
Cost of revenue
₩48.19B
6.16%
0.99×
Operating expenses
₩17.21B
5.79%
0.96×
Cash and investments
16.18%