5.018
Revenue₩B
19.18
19.93
20.80
21.39
21.91
22.37
23.48
25.06
26.80
27.66
5.261
4.78%
4.14%
90
20.22
Revenue growth%
29.65
28.99
28.76
27.96
30.14
29.67
29.17
29.08
29.72
28.27
10.38
29.17
29.12
65
3.31
Gross margin%
3.29
5.83
7.91
8.18
6.86
9.64
11.69
11.24
11.31
9.26
11.32
11.24
8.72
51
13.44
Operating margin%
0.40
0.40
2.84
2.29
0.53
2.86
4.43
4.83
7.73
9.97
11.31
4.83
2.85
73
13.97
Net margin%
9.48
6.99
5.87
8.83
8.14
10.57
11.81
9.69
7.62
5.62
3.39
9.69
8.49
25
24.04
P/E ratio (avg)x
31.15
30.81
36.23
38.05
40.25
42.39
50.15
50.32
56.57
56.71
9.981
50.32
41.32
65
36.21
EV/EBITx
35.23
35.84
33.23
36.01
41.10
40.69
45.49
48.53
44.34
50.35
27.64
45.49
40.90
51
6.25
FCF yield (avg)%
2.85
5.20
6.46
8.64
7.10
6.45
7.67
7.09
9.58
11.83
28.14
7.67
7.09
93
26.83
FCF margin%
8.57
7.05
4.20
4.85
6.63
9.51
8.74
8.98
11.32
11.16
15.02
9.51
8.66
44
0.182
FCF / Net incomex
0.317
0.342
0.337
0.326
0.364
0.383
0.396
0.438
0.435
0.466
0.956
0.435
0.373
30
4.46
ROIC%
13.89
15.52
17.20
19.15
20.08
23.02
25.26
26.58
28.45
28.75
15.36
26.58
21.55
50
4.99
Return on equity%
14.59
15.58
16.17
17.10
19.05
21.20
24.17
22.80
24.48
21.58
21.94
22.80
20.12
12
11.94
Return on assets%
18.01
18.58
19.18
21.24
23.84
21.13
22.10
23.95
24.24
26.19
21.61
23.95
21.67
68
244.58
EPS₩
214.68
198.08
214.81
214.30
207.51
221.27
225.92
215.66
194.84
186.08
263.09
(2.16%)
(1.36%)
—
10.81
EPS growth%
23.46
24.16
24.16
21.24
20.04
22.14
19.24
20.02
17.09
17.96
2.25
19.24
20.64
29
521.81
Bookvalue per sh₩
152.14
147.11
134.59
140.23
141.98
131.92
144.84
148.30
157.69
161.34
374.35
2.59%
0.94%
—
103.08
FCF per share₩
333.11
330.51
356.49
352.95
352.78
361.22
378.39
392.36
391.37
448.85
357.73
4.94%
2.71%
—
344.43
Dividend per sh₩
443.37
440.00
481.93
493.07
562.56
639.63
706.31
791.73
785.73
822.76
396.50
7.90%
6.59%
—
2.96
Div yield (avg)%
15.44
13.06
10.24
10.36
8.22
7.07
8.98
9.67
9.53
10.82
27.59
9.53
9.95
60
7.81
Payout ratio%
7.59
9.01
11.09
9.88
11.71
9.91
12.89
13.41
15.41
14.32
4.81
13.41
11.40
34
25.44
Shares (diluted)M
27.68
27.70
32.75
36.14
37.22
41.36
46.25
54.62
58.15
65.81
24.62
12.07%
9.16%
60
14.40
Buyback yield%
22.96
21.69
18.76
20.88
18.15
20.93
18.23
17.68
16.96
16.68
3.96
17.68
18.50
28
0.109
D/E ratiox
0.894
1.054
1.018
1.028
1.149
1.305
1.443
1.673
1.802
1.925
0.792
1.673
1.227
90
9.577
Enterprise value₩B
2.439
2.329
2.235
2.121
2.325
2.600
2.929
2.862
3.096
3.118
2.708
6.05%
2.81%
78
18.92
LT debt₩B
16.53
16.72
18.37
20.79
24.48
24.53
28.91
29.16
29.19
31.05
8.192
4.87%
7.47%
76
Revenue
₩27.66B
4.14%
1.00×
Cost of revenue
₩12.85B
4.64%
1.05×
Operating expenses
₩6.558B
3.35%
0.93×
Goodwill & intangibles
17.60%
Spread over hurdle
26.13%