206.6
Revenue₩B
277.3
280.1
275.1
278.2
275.6
274.9
273.5
279.1
283.5
279.2
219.4
0.26%
0.13%
23
27.88
Revenue growth%
15.69
15.08
15.17
15.11
17.53
19.68
19.81
21.60
24.39
25.32
27.26
21.60
18.60
89
18.96
Gross margin%
10.53
13.41
15.01
13.20
12.96
15.51
14.95
16.99
16.60
13.67
17.07
15.51
14.31
78
11.00
Operating margin%
2.17
0.40
0.40
0.40
2.16
5.14
5.81
3.32
2.62
5.19
13.24
5.14
2.40
30
20.18
Net margin%
16.01
18.85
17.09
15.90
14.10
11.96
10.49
12.99
10.63
12.96
27.30
11.96
13.55
19
7.975
P/E ratio (avg)x
13.18
14.17
16.90
18.65
18.19
18.21
19.17
20.81
21.41
21.61
23.86
20.81
18.43
39
12.82
EV/EBITx
9.399
10.06
10.09
10.66
9.516
9.233
9.658
8.266
8.208
8.123
6.033
8.266
9.458
87
13.69
FCF yield (avg)%
5.82
8.14
8.58
7.62
6.74
4.17
1.22
1.40
4.30
4.30
13.68
4.17
5.06
47
15.48
FCF margin%
11.60
12.26
12.82
11.64
12.36
9.69
12.15
10.74
9.34
7.61
4.82
9.69
11.62
15
1.072
FCF / Net incomex
1.737
1.745
2.032
2.092
2.471
2.796
2.886
2.865
3.155
3.237
1.503
2.886
2.634
30
16.59
ROIC%
16.07
16.51
19.06
16.65
16.85
17.99
19.82
19.93
19.90
22.52
12.82
19.90
18.53
46
24.95
Return on equity%
5.33
7.92
5.55
8.43
7.25
8.08
7.32
9.07
8.31
9.63
22.41
8.31
8.00
73
19.74
Return on assets%
8.17
5.70
3.51
1.06
0.40
2.19
2.68
3.72
6.61
4.97
12.73
3.72
3.61
46
1,047
EPS₩
689.97
799.99
880.61
928.19
908.68
1,078
1,226
1,362
1,540
1,609
1,154
12.11%
10.20%
—
25.06
EPS growth%
10.55
12.72
13.76
15.42
14.17
11.99
12.26
10.62
11.77
14.01
13.52
11.99
12.49
70
1,468
Bookvalue per sh₩
1,430
1,683
1,869
2,209
2,363
2,634
2,491
2,352
2,659
2,884
1,336
4.06%
8.37%
—
850.75
FCF per share₩
1,340
1,355
1,335
1,326
1,343
1,422
1,635
1,739
1,958
2,103
1,338
9.39%
4.98%
—
553.77
Dividend per sh₩
1,289
1,426
1,658
1,650
1,704
1,847
1,992
1,998
1,941
1,897
1,177
2.16%
4.50%
—
15.91
Div yield (avg)%
8.52
9.31
12.00
11.04
9.02
7.32
7.88
5.78
4.51
2.60
20.47
5.78
8.20
49
2.28
Payout ratio%
11.79
11.77
12.87
13.78
12.09
13.49
11.09
8.48
10.63
10.07
5.72
10.63
11.78
34
102.5
Shares (diluted)M
78.87
77.98
81.21
79.44
80.25
85.68
84.48
77.60
86.63
78.38
99.31
(0.47%)
(0.87%)
86
13.96
Buyback yield%
27.30
29.38
29.17
28.68
28.51
29.69
26.82
29.39
28.12
27.33
20.60
28.12
28.59
6
0.850
D/E ratiox
1.462
1.365
1.422
1.344
1.313
1.229
1.086
1.116
1.225
1.133
0.959
1.133
1.271
7
164.2
Enterprise value₩B
373.1
386.8
405.5
464.8
480.0
487.5
554.1
608.6
698.7
801.7
304.4
10.80%
7.87%
53
222.7
LT debt₩B
264.5
300.0
283.0
311.7
336.7
380.9
398.2
368.4
336.8
311.0
296.2
(1.58%)
2.60%
13
Revenue
₩279.2B
0.13%
1.00×
Cost of revenue
₩120.0B
0.31%
1.02×
Operating expenses
₩62.52B
(0.19%)
0.97×
Goodwill & intangibles
15.54%
Spread over hurdle
29.91%