279.0
Revenue₩B
422.2
440.2
440.2
449.1
455.0
463.0
463.1
465.2
477.8
494.4
297.8
1.68%
1.66%
75
15.75
Revenue growth%
0.40
0.40
2.09
0.40
0.40
1.14
0.44
0.40
0.40
2.03
28.10
0.44
0.40
33
27.30
Gross margin%
12.52
11.61
14.09
14.41
16.51
16.22
16.48
18.47
20.45
22.61
19.27
18.47
16.35
86
29.76
Operating margin%
27.70
30.18
29.11
30.25
27.44
26.13
24.54
24.69
27.37
29.71
17.25
26.13
27.57
9
13.40
Net margin%
17.11
18.54
17.88
19.89
22.17
20.18
20.69
17.71
20.69
20.90
25.90
20.69
20.03
88
36.04
P/E ratio (avg)x
22.51
22.70
25.00
26.53
25.64
26.15
29.17
33.99
35.04
35.86
21.87
33.99
26.34
70
34.24
EV/EBITx
23.83
21.25
20.35
19.61
20.30
19.01
16.85
16.32
15.70
15.95
23.24
16.32
19.31
8
6.54
FCF yield (avg)%
13.13
14.73
17.10
17.82
16.65
15.56
18.45
20.69
18.57
18.72
25.95
18.57
17.46
40
9.93
FCF margin%
25.57
24.34
24.01
22.05
21.77
22.26
22.88
22.20
19.22
16.87
16.04
22.20
22.23
63
1.722
FCF / Net incomex
0.523
0.593
0.695
0.770
0.830
0.799
0.903
1.026
1.055
1.045
1.053
1.026
0.815
82
8.51
ROIC%
18.21
17.12
17.54
15.61
16.40
17.47
19.04
21.22
20.49
17.88
7.85
19.04
17.71
95
12.37
Return on equity%
16.44
17.92
15.00
12.05
12.50
11.69
14.38
14.95
17.29
16.74
26.73
14.95
14.98
65
7.17
Return on assets%
28.60
26.89
26.73
26.44
26.66
29.10
26.74
27.84
26.93
27.66
21.83
27.66
26.91
49
4,240
EPS₩
5,939
5,931
5,339
5,423
5,292
5,019
4,419
4,893
5,103
5,482
4,526
0.71%
(0.80%)
—
2.41
EPS growth%
7.40
9.11
9.06
10.23
13.01
12.93
15.08
13.15
15.78
15.59
19.85
15.08
12.97
50
1,329
Bookvalue per sh₩
12,733
13,742
15,286
14,324
15,076
15,549
14,940
14,258
14,926
16,435
6,811
1.74%
2.36%
—
3,824
FCF per share₩
5,144
5,317
5,828
6,711
6,986
8,135
8,375
8,493
9,018
9,623
1,126
6.61%
7.70%
—
7,667
Dividend per sh₩
4,471
4,508
4,839
5,180
6,018
5,883
6,100
5,876
5,640
5,835
4,855
(0.62%)
3.04%
—
13.39
Div yield (avg)%
13.89
14.46
16.13
13.59
11.02
9.78
11.65
12.70
12.38
9.79
23.41
11.65
12.54
38
29.08
Payout ratio%
0.40
0.40
1.24
0.40
0.40
0.40
0.40
3.09
2.80
0.47
8.05
0.47
0.40
66
26.80
Shares (diluted)M
44.26
51.23
54.55
61.94
72.22
74.36
82.30
94.88
99.67
119.7
25.90
10.63%
12.49%
23
14.75
Buyback yield%
32.49
30.80
33.63
32.04
29.92
31.80
31.12
28.93
28.83
27.21
10.56
28.93
30.96
33
1.737
D/E ratiox
0.296
0.300
0.293
0.302
0.280
0.308
0.281
0.260
0.244
0.215
0.627
0.260
0.287
66
44.87
Enterprise value₩B
229.1
228.4
266.0
278.1
273.4
301.1
358.0
361.7
368.4
393.7
121.2
7.57%
7.00%
22
605.3
LT debt₩B
296.4
267.8
272.6
301.0
303.4
285.2
313.6
324.9
349.7
370.7
340.2
4.09%
3.01%
31
Revenue
₩494.4B
1.66%
1.00×
Cost of revenue
₩331.6B
1.26%
0.96×
Operating expenses
₩115.2B
2.06%
1.04×
Property and equipment
17.33%
Spread over hurdle
(5.59%)