2.671
Revenue₩B
12.13
12.76
13.33
13.78
14.16
14.92
15.31
15.66
16.04
17.04
2.819
3.78%
3.73%
30
23.25
Revenue growth%
11.52
11.16
9.98
9.01
9.96
11.79
10.39
8.12
9.86
9.82
7.78
9.86
9.97
61
27.57
Gross margin%
26.70
27.04
24.13
25.75
26.81
29.06
27.67
25.36
26.42
24.44
9.26
26.42
26.56
27
26.82
Operating margin%
18.50
21.02
19.16
18.59
16.29
14.40
13.53
12.86
12.74
12.91
8.08
12.91
15.35
68
21.89
Net margin%
25.20
24.19
24.79
21.82
19.75
18.75
17.71
16.46
17.78
20.04
5.03
17.78
19.89
46
36.25
P/E ratio (avg)x
20.20
21.43
19.77
20.74
22.51
23.17
22.24
23.49
25.31
24.00
33.94
23.49
22.38
73
33.67
EV/EBITx
31.04
29.26
32.94
32.68
34.35
38.14
34.54
33.69
35.19
34.43
16.81
34.54
34.02
21
21.60
FCF yield (avg)%
4.28
5.91
3.70
4.67
7.64
8.93
8.15
10.20
11.91
11.81
14.82
10.20
7.90
21
6.06
FCF margin%
11.56
13.68
14.25
15.89
18.86
17.36
14.63
16.88
17.03
16.12
26.40
16.88
16.00
87
0.823
FCF / Net incomex
0.653
0.716
0.844
0.937
0.934
1.074
1.294
1.567
1.642
1.790
1.064
1.567
1.006
77
11.21
ROIC%
20.80
20.22
18.14
20.93
20.50
18.50
18.78
18.87
16.42
18.22
29.77
18.50
18.82
70
27.71
Return on equity%
10.49
10.00
8.27
5.71
3.10
3.13
4.45
1.69
3.71
2.45
9.10
3.13
4.08
62
17.50
Return on assets%
22.83
23.26
24.65
24.36
21.57
22.66
21.46
19.53
21.35
21.35
2.60
21.35
22.12
14
42.52
EPS₩
27.29
26.83
28.38
32.02
32.34
32.58
33.68
34.36
35.69
33.52
46.42
0.72%
1.79%
—
23.36
EPS growth%
22.56
20.26
20.55
22.21
22.49
21.44
19.66
21.28
19.96
21.62
17.13
21.28
21.36
21
40.70
Bookvalue per sh₩
88.18
100.57
115.86
113.82
114.20
127.58
122.55
138.43
163.90
177.94
78.06
9.27%
8.91%
—
35.32
FCF per share₩
91.85
92.85
97.82
86.87
74.31
66.28
64.44
55.53
57.79
50.49
107.69
(7.44%)
(5.28%)
—
88.45
Dividend per sh₩
77.66
75.65
75.74
67.07
63.09
59.20
59.06
61.47
53.14
47.45
70.98
(5.54%)
(4.44%)
—
12.25
Div yield (avg)%
29.12
27.89
27.58
27.99
25.20
27.54
28.76
31.50
33.15
30.67
11.95
30.67
28.37
27
19.95
Payout ratio%
20.65
20.61
18.01
19.68
19.90
17.93
18.07
19.01
17.25
17.48
26.43
17.93
18.54
14
34.34
Shares (diluted)M
23.38
21.97
23.93
24.20
23.21
22.99
22.36
19.88
20.31
22.01
32.84
(1.06%)
(0.89%)
26
17.45
Buyback yield%
33.48
35.47
33.63
34.69
36.09
33.71
34.15
35.31
36.89
36.77
15.55
35.31
35.00
26
1.376
D/E ratiox
1.696
1.821
1.883
1.915
2.083
1.989
1.931
1.764
1.764
1.892
1.573
1.892
1.888
27
3.065
Enterprise value₩B
11.34
11.49
12.40
12.12
10.87
11.09
10.30
9.763
9.845
10.47
2.877
(0.75%)
(0.24%)
32
11.26
LT debt₩B
4.147
4.090
4.052
4.297
3.958
3.683
3.229
3.400
3.070
2.793
10.42
(6.73%)
(3.70%)
16
Revenue
₩17.04B
3.73%
1.00×
Cost of revenue
₩10.33B
3.66%
0.99×
Operating expenses
₩2.663B
3.49%
0.98×
Goodwill & intangibles
17.16%
Property and equipment
16.73%
Return on capital
134.82%
Spread over hurdle
127.85%