17.43
Revenue₩B
21.38
22.96
24.35
26.79
29.63
32.49
35.11
38.15
42.19
44.64
19.03
8.54%
8.29%
31
21.39
Revenue growth%
13.29
11.91
12.87
11.60
8.82
10.84
11.91
13.14
11.96
11.95
28.58
11.95
11.93
65
9.21
Gross margin%
16.58
16.32
18.88
20.77
21.25
18.51
18.01
15.20
12.51
13.54
16.35
15.20
17.29
22
19.44
Operating margin%
3.84
2.33
1.68
2.20
0.64
0.40
0.40
0.84
0.56
2.80
17.70
0.56
1.26
93
6.27
Net margin%
3.41
5.63
4.38
5.25
5.66
7.17
5.12
5.02
4.30
6.04
5.34
5.12
5.18
46
8.680
P/E ratio (avg)x
22.39
23.82
26.14
25.92
25.59
24.81
23.48
26.25
28.70
31.29
32.42
26.25
25.75
38
36.79
EV/EBITx
12.60
13.58
12.68
13.59
14.63
16.43
15.65
17.38
18.01
20.16
22.18
17.38
15.14
7
6.59
FCF yield (avg)%
23.56
21.97
23.45
21.14
20.34
18.29
16.56
17.97
15.58
18.26
12.81
17.97
19.32
52
17.16
FCF margin%
8.95
10.25
7.69
9.98
7.99
8.95
6.07
7.45
5.05
2.86
11.87
6.07
7.84
71
0.330
FCF / Net incomex
1.082
1.059
0.955
0.909
0.959
0.968
0.887
0.942
0.853
0.775
0.483
0.887
0.948
39
2.39
ROIC%
0.70
0.40
0.42
2.68
4.53
6.73
8.36
11.23
10.03
7.88
27.57
8.36
5.63
43
23.04
Return on equity%
15.25
17.78
15.88
18.73
18.66
17.17
18.43
20.64
22.86
19.95
10.06
19.95
18.55
60
28.74
Return on assets%
6.67
5.08
2.92
0.40
0.87
2.30
0.40
0.40
0.40
1.13
6.42
0.40
1.00
55
266.08
EPS₩
59.15
62.50
59.29
56.76
56.87
60.27
56.06
55.70
59.35
62.13
281.14
1.78%
(0.87%)
—
28.83
EPS growth%
3.23
3.86
3.01
2.24
0.40
0.40
1.62
4.32
1.69
0.50
11.06
1.62
1.97
33
127.57
Bookvalue per sh₩
671.63
775.42
777.13
817.04
966.59
1,145
1,285
1,242
1,343
1,327
517.48
6.54%
7.03%
—
372.14
FCF per share₩
221.16
223.92
256.58
303.05
358.49
412.36
446.63
524.61
520.82
548.74
426.40
8.89%
10.47%
—
313.00
Dividend per sh₩
406.79
456.36
433.40
478.22
531.99
594.31
564.37
523.37
497.79
549.83
550.83
0.66%
2.11%
—
27.12
Div yield (avg)%
26.87
26.10
26.35
23.59
25.52
27.68
24.68
23.53
25.10
24.55
7.69
24.68
25.31
60
8.09
Payout ratio%
25.44
23.57
26.17
25.83
26.73
26.24
23.82
23.93
20.93
21.47
4.35
23.82
24.68
94
63.58
Shares (diluted)M
70.26
82.26
93.64
111.2
107.7
112.0
124.8
121.6
135.1
144.8
62.28
6.10%
8.05%
54
18.80
Buyback yield%
35.02
35.52
33.29
35.76
33.54
33.18
30.73
30.20
28.26
30.77
5.23
30.73
33.23
69
0.113
D/E ratiox
1.494
1.749
1.979
1.917
1.963
1.850
1.852
1.932
2.235
2.572
1.362
1.932
1.924
72
25.38
Enterprise value₩B
23.76
24.77
23.16
23.27
22.05
22.27
20.27
18.90
20.60
18.59
12.76
(3.35%)
(3.13%)
47
32.90
LT debt₩B
6.821
7.494
7.964
7.091
6.790
6.898
7.126
7.374
6.696
7.036
35.15
0.71%
(0.86%)
41
Revenue
₩44.64B
8.29%
1.00×
Cost of revenue
₩29.94B
8.40%
1.01×
Operating expenses
₩10.36B
7.43%
0.92×
Goodwill & intangibles
18.40%
Spread over hurdle
(0.78%)