21.64
Revenue₩B
42.40
42.46
43.80
44.03
44.26
44.61
45.98
48.00
50.12
50.36
23.51
2.61%
2.01%
86
9.50
Revenue growth%
13.48
12.98
14.30
12.85
10.65
8.35
6.46
8.06
9.41
7.75
15.28
8.06
10.03
23
16.81
Gross margin%
9.95
8.03
7.76
5.28
7.82
9.90
8.39
7.10
4.53
5.66
2.71
7.10
7.79
71
13.04
Operating margin%
20.16
21.37
20.22
19.55
21.71
19.38
17.52
16.06
16.15
13.30
28.95
16.15
19.46
89
20.92
Net margin%
2.07
3.65
6.63
9.27
8.12
8.98
9.12
6.68
8.49
6.43
20.87
8.49
7.40
20
10.42
P/E ratio (avg)x
20.50
20.31
23.12
25.45
23.58
26.05
29.93
33.23
32.85
34.19
18.39
32.85
25.75
12
11.29
EV/EBITx
9.730
8.691
8.038
8.654
8.829
9.083
9.353
8.817
8.174
9.072
35.22
9.072
8.823
81
12.33
FCF yield (avg)%
4.80
7.12
7.00
8.30
8.08
5.81
4.06
5.27
6.20
7.81
23.70
5.81
6.60
56
25.73
FCF margin%
21.11
23.35
24.96
26.86
24.88
24.51
23.22
24.23
24.22
25.98
8.63
24.23
24.37
44
0.227
FCF / Net incomex
1.778
2.011
2.148
2.309
2.543
2.855
2.974
2.944
3.223
3.394
1.381
2.974
2.699
55
7.84
ROIC%
1.09
0.40
2.73
0.40
0.40
1.11
0.40
0.40
0.40
0.40
6.26
0.40
0.40
38
26.63
Return on equity%
6.15
6.56
6.14
5.41
5.65
5.97
5.01
6.19
3.62
5.26
29.32
5.26
5.81
10
9.04
Return on assets%
7.53
4.53
2.76
2.26
5.07
2.39
1.18
3.82
3.18
1.34
4.43
2.39
2.97
76
682.15
EPS₩
822.80
892.57
816.18
909.14
941.10
1,057
972.95
1,081
1,067
1,183
727.82
4.68%
4.42%
—
29.74
EPS growth%
8.39
10.73
11.77
10.55
8.78
11.67
9.43
11.51
11.62
9.62
17.40
11.51
10.64
22
164.84
Bookvalue per sh₩
725.11
760.48
814.86
845.65
944.89
1,070
1,032
1,041
1,175
1,279
686.92
6.25%
7.40%
—
610.84
FCF per share₩
536.91
556.54
619.01
701.34
684.18
779.02
829.03
897.74
877.64
970.80
608.04
7.25%
5.72%
—
647.06
Dividend per sh₩
206.74
179.86
158.90
145.82
139.76
124.67
107.84
114.93
119.50
126.31
179.74
(2.00%)
(4.68%)
—
3.24
Div yield (avg)%
13.88
11.97
10.79
8.43
5.59
3.82
1.49
3.38
3.16
4.54
7.27
3.38
5.07
83
13.84
Payout ratio%
3.47
2.22
3.99
4.22
6.45
5.65
2.79
4.24
1.88
1.64
22.48
2.79
3.73
83
50.10
Shares (diluted)M
85.27
96.51
107.2
122.0
142.5
152.6
164.2
173.0
178.9
184.1
49.77
5.26%
9.09%
45
20.20
Buyback yield%
9.38
8.82
5.85
4.13
1.98
2.95
2.26
0.40
1.83
3.65
20.01
2.26
3.30
23
0.145
D/E ratiox
1.636
1.562
1.624
1.503
1.703
1.779
1.874
1.765
2.021
2.279
0.287
1.874
1.734
18
20.50
Enterprise value₩B
50.60
57.84
68.88
77.88
88.98
94.24
93.40
92.22
90.14
102.1
40.25
2.78%
7.83%
62
16.41
LT debt₩B
18.39
19.64
20.77
20.31
21.89
19.82
17.49
17.72
16.41
15.94
15.93
(6.15%)
(1.70%)
26
Revenue
₩50.36B
2.01%
1.00×
Cost of revenue
₩28.95B
2.21%
1.02×
Operating expenses
₩8.371B
1.63%
0.96×
Property and equipment
15.70%