114.6
Revenue₩B
50.11
54.85
58.83
62.47
66.67
71.54
78.04
82.92
89.12
94.23
126.0
7.16%
7.12%
12
15.99
Revenue growth%
8.55
10.68
12.95
11.21
13.98
11.12
8.44
6.26
9.06
8.20
7.64
8.44
9.87
13
13.69
Gross margin%
27.46
25.62
28.25
30.46
30.74
29.39
29.07
28.95
27.63
29.21
10.58
29.07
29.01
49
16.76
Operating margin%
19.01
18.95
21.54
19.95
18.17
15.19
13.61
10.85
12.52
11.12
27.37
12.52
16.68
32
5.52
Net margin%
8.27
7.46
4.72
7.42
5.99
5.15
3.02
3.47
4.19
4.71
20.02
4.19
4.93
74
36.19
P/E ratio (avg)x
8.096
7.539
7.965
7.898
7.979
8.515
7.991
8.674
7.774
7.761
34.41
7.991
7.972
87
26.69
EV/EBITx
26.22
30.69
33.02
35.99
35.66
37.04
40.85
44.62
46.61
48.80
14.91
44.62
36.51
62
25.62
FCF yield (avg)%
10.87
11.22
12.07
10.61
8.36
7.26
6.56
6.50
4.31
1.46
2.65
6.50
7.81
64
5.13
FCF margin%
10.30
12.96
15.31
14.31
15.50
13.68
14.76
16.08
14.96
13.05
26.00
14.76
14.54
21
0.255
FCF / Net incomex
0.380
0.372
0.417
0.408
0.366
0.403
0.436
0.444
0.432
0.391
1.646
0.432
0.405
39
22.59
ROIC%
10.99
11.14
8.32
6.72
9.10
9.49
11.63
12.05
10.90
13.27
23.32
11.63
10.95
85
23.04
Return on equity%
25.02
26.88
26.45
23.58
22.81
20.78
20.28
18.13
18.58
19.56
19.65
19.56
21.79
52
20.34
Return on assets%
24.69
24.88
26.08
25.48
28.02
26.62
28.39
29.85
29.55
32.45
9.22
29.55
27.32
88
4,641
EPS₩
1,307
1,460
1,596
1,672
1,754
2,020
2,331
2,630
2,509
2,718
4,836
9.16%
7.41%
—
17.11
EPS growth%
13.57
15.39
17.47
18.85
19.83
22.33
20.08
20.14
18.51
16.88
2.30
20.08
18.68
17
6,783
Bookvalue per sh₩
1,745
1,624
1,724
1,704
1,875
2,017
2,145
2,013
2,106
2,064
3,586
1.94%
1.56%
—
7,052
FCF per share₩
3,692
3,915
3,761
3,501
3,601
3,265
3,486
3,757
4,097
4,058
4,495
2.42%
1.76%
—
3,867
Dividend per sh₩
1,887
2,094
2,457
2,748
3,239
3,266
3,530
3,820
3,760
4,055
4,605
4.60%
8.12%
—
17.17
Div yield (avg)%
0.64
2.89
2.67
3.41
5.87
6.45
7.50
5.72
4.94
6.57
7.82
6.45
5.33
21
21.83
Payout ratio%
27.82
29.45
27.12
24.51
25.94
23.04
22.64
20.18
20.43
19.70
8.50
20.43
23.77
64
6.755
Shares (diluted)M
7.275
6.889
7.136
7.802
7.274
7.306
6.835
7.343
7.895
8.551
6.657
3.29%
2.46%
89
9.38
Buyback yield%
24.93
23.46
23.14
24.16
24.06
21.68
22.82
25.01
24.97
22.64
11.36
22.82
23.76
44
0.621
D/E ratiox
2.734
2.697
3.203
3.623
4.331
5.010
4.979
5.430
5.760
6.581
0.161
5.430
4.655
50
96.52
Enterprise value₩B
52.12
56.88
60.90
59.22
55.46
53.30
57.51
57.75
66.10
75.68
86.38
6.41%
3.24%
22
78.86
LT debt₩B
7.559
8.191
8.026
8.862
9.027
9.663
9.120
9.585
10.19
11.48
23.33
4.93%
5.29%
7
Revenue
₩94.23B
7.12%
1.00×
Cost of revenue
₩54.39B
7.42%
1.03×
Operating expenses
₩19.80B
6.94%
0.98×
Goodwill & intangibles
13.74%
Spread over hurdle
35.73%