26.78
Revenue₩B
66.91
66.46
67.53
66.81
65.95
65.75
64.90
63.97
65.70
64.80
29.18
(0.35%)
(0.09%)
17
20.53
Revenue growth%
12.20
12.65
11.27
13.98
14.91
17.72
16.21
16.75
16.54
18.22
25.88
16.75
15.56
54
7.73
Gross margin%
25.80
25.76
22.86
25.43
23.65
25.93
28.09
27.42
30.14
32.86
20.61
28.09
25.87
86
17.43
Operating margin%
22.63
25.61
26.97
26.32
25.82
26.33
24.34
27.17
27.98
28.93
5.86
27.17
26.33
38
25.46
Net margin%
30.51
27.83
26.62
24.07
22.43
20.73
20.04
22.60
21.98
23.11
8.35
21.98
22.85
35
36.64
P/E ratio (avg)x
38.11
44.75
45.64
51.31
56.30
58.61
56.53
56.91
61.61
68.95
19.70
58.61
56.41
33
10.18
EV/EBITx
15.70
15.09
16.23
14.83
13.01
12.54
11.89
10.85
10.01
9.555
9.818
10.85
12.78
94
22.26
FCF yield (avg)%
6.21
4.28
5.58
6.22
4.99
7.56
6.32
3.84
1.19
1.84
21.34
3.84
5.28
17
16.49
FCF margin%
10.82
11.28
13.84
11.15
10.49
7.94
10.00
10.38
10.98
11.66
2.99
10.38
10.90
29
0.535
FCF / Net incomex
2.360
2.254
2.363
2.248
2.379
2.705
2.669
2.579
2.987
3.460
0.534
2.705
2.479
12
24.25
ROIC%
28.29
25.36
24.43
23.03
21.55
19.98
19.53
22.04
22.42
23.57
14.70
22.04
22.73
78
22.11
Return on equity%
12.71
10.46
7.85
10.25
7.77
5.56
5.00
6.74
8.63
11.46
20.55
6.74
8.24
60
27.01
Return on assets%
8.10
8.36
9.77
9.04
11.44
11.13
13.75
15.60
17.43
14.79
24.89
14.79
11.28
10
1,270
EPS₩
1,635
1,501
1,509
1,468
1,492
1,372
1,361
1,439
1,533
1,323
1,399
(2.38%)
(1.36%)
—
24.18
EPS growth%
22.90
23.32
22.65
23.26
22.98
24.80
22.61
22.39
21.18
20.83
29.97
22.39
22.78
43
1,151
Bookvalue per sh₩
534.77
581.18
607.22
670.04
599.09
563.29
524.58
467.69
450.17
446.33
1,890
(5.72%)
(1.87%)
—
510.27
FCF per share₩
404.85
356.44
364.24
397.63
394.10
402.69
360.84
367.71
324.58
289.12
869.95
(6.01%)
(3.98%)
—
2,192
Dividend per sh₩
3,406
3,817
3,995
4,399
4,217
4,686
4,591
4,556
4,558
4,844
3,211
2.81%
4.12%
—
27.05
Div yield (avg)%
21.12
22.80
24.04
23.52
21.03
22.78
23.05
25.35
24.58
27.21
18.95
24.58
23.28
55
10.15
Payout ratio%
18.95
17.34
18.26
16.76
19.22
17.64
19.27
17.54
15.75
14.17
29.50
17.54
17.59
45
21.29
Shares (diluted)M
18.57
18.57
19.04
18.27
18.30
17.25
18.23
19.78
20.24
20.82
21.13
2.62%
1.66%
38
18.02
Buyback yield%
9.19
6.96
4.85
7.40
6.22
3.54
5.09
3.17
0.80
0.40
4.70
3.17
4.97
93
0.482
D/E ratiox
1.099
1.230
1.188
1.126
1.168
1.131
1.081
1.172
1.229
1.269
0.245
1.172
1.170
11
48.08
Enterprise value₩B
117.3
141.2
137.9
152.7
176.3
194.5
195.1
217.1
221.2
229.4
58.36
5.40%
8.28%
47
23.07
LT debt₩B
48.95
57.09
64.15
60.96
60.03
68.89
79.63
90.76
98.98
105.3
34.69
11.89%
7.74%
26
Revenue
₩64.80B
(0.09%)
1.00×
Cost of revenue
₩42.63B
(0.08%)
1.00×
Operating expenses
₩11.31B
0.15%
1.02×
Goodwill & intangibles
19.77%
Spread over hurdle
(1.05%)