11.95
Revenue₩B
13.94
15.08
16.06
17.48
19.08
20.34
21.45
22.46
23.93
25.82
12.60
6.24%
6.93%
13
2.06
Revenue growth%
22.53
23.98
22.61
21.94
23.64
26.01
27.56
27.77
26.56
26.98
2.36
26.98
25.00
35
2.70
Gross margin%
17.46
15.86
15.10
16.71
17.65
18.53
18.10
20.24
20.01
17.99
3.35
18.53
17.82
43
12.34
Operating margin%
9.01
10.69
8.04
9.39
7.38
5.70
7.54
5.02
6.83
6.26
2.42
6.26
7.46
74
15.92
Net margin%
3.31
2.09
3.89
0.95
0.40
1.74
2.35
2.83
0.40
0.40
12.35
1.74
1.92
33
30.60
P/E ratio (avg)x
43.51
41.24
41.07
38.55
42.77
45.59
51.54
53.24
50.02
52.40
20.57
51.54
44.55
71
27.26
EV/EBITx
13.98
15.96
18.67
21.94
26.39
31.54
30.96
33.28
33.97
39.03
24.40
33.28
28.67
12
7.89
FCF yield (avg)%
5.72
6.05
8.40
10.95
11.03
8.24
9.27
8.43
5.50
8.34
16.69
8.34
8.37
52
28.43
FCF margin%
13.67
14.59
12.15
13.36
12.27
10.75
7.99
9.01
8.63
9.98
26.04
9.01
11.45
6
1.451
FCF / Net incomex
1.666
1.676
1.644
1.944
2.144
2.259
2.699
2.721
2.985
2.946
0.164
2.721
2.202
65
14.25
ROIC%
11.61
14.36
15.23
16.95
18.04
19.85
20.18
22.55
22.59
21.05
6.52
21.05
18.94
75
3.50
Return on equity%
25.34
26.38
25.42
27.87
30.82
31.75
33.58
32.81
33.53
31.89
22.67
32.81
31.28
52
25.87
Return on assets%
7.15
5.84
5.40
5.38
8.24
6.54
7.41
5.62
3.85
2.78
13.99
5.62
5.73
22
153.31
EPS₩
136.70
131.91
139.91
162.36
181.72
188.32
198.59
220.11
224.26
233.26
159.54
5.12%
6.29%
—
26.85
EPS growth%
8.68
8.07
10.51
10.83
8.19
10.15
12.54
12.58
11.73
13.92
24.41
12.54
10.67
18
153.92
Bookvalue per sh₩
28.44
25.01
23.21
24.68
21.62
19.62
17.27
16.39
17.90
17.62
149.92
(4.01%)
(5.30%)
—
107.93
FCF per share₩
102.21
104.92
107.62
101.35
100.24
93.62
100.84
88.11
86.05
86.43
108.87
(2.92%)
(2.21%)
—
47.44
Dividend per sh₩
96.99
95.75
95.89
106.37
114.79
117.50
112.21
110.07
128.38
137.62
156.55
3.69%
4.69%
—
9.55
Div yield (avg)%
5.95
6.91
8.60
7.41
7.22
10.05
11.10
13.79
13.98
14.37
11.92
13.79
9.33
58
17.75
Payout ratio%
28.15
25.58
23.21
25.28
26.12
28.27
29.39
31.91
31.57
33.36
10.32
31.57
28.21
93
35.17
Shares (diluted)M
28.95
27.84
26.05
25.73
23.65
25.85
26.30
27.60
30.21
33.02
35.12
6.90%
0.57%
23
26.43
Buyback yield%
25.18
26.67
23.69
22.12
19.66
20.70
19.10
19.26
16.80
15.71
9.72
19.10
20.18
22
0.854
D/E ratiox
1.275
1.355
1.545
1.750
1.844
2.174
2.142
2.116
2.223
2.427
1.377
2.174
1.980
69
14.06
Enterprise value₩B
3.663
3.465
3.721
3.842
4.245
4.098
3.863
3.998
4.509
5.270
8.491
4.42%
3.24%
40
23.24
LT debt₩B
32.43
36.05
35.17
38.62
44.39
50.24
56.33
62.41
70.39
68.72
1.714
9.13%
9.78%
83
Revenue
₩25.82B
6.93%
1.00×
Cost of revenue
₩12.52B
6.46%
0.96×
Operating expenses
₩4.833B
7.62%
1.07×
Cash and investments
19.45%
Spread over hurdle
12.01%