13.43
Revenue₩B
41.73
41.39
41.55
42.53
43.39
43.59
43.27
43.70
43.81
44.35
14.94
0.44%
0.65%
48
28.95
Revenue growth%
6.40
6.82
8.56
6.99
8.25
8.34
8.50
7.91
8.20
7.08
2.87
8.20
8.05
27
11.92
Gross margin%
35.79
38.13
40.74
41.97
39.93
42.21
43.69
42.72
42.76
42.73
17.81
42.73
42.09
74
2.32
Operating margin%
15.30
17.43
19.81
17.28
14.92
13.10
13.09
15.07
17.78
20.03
14.53
15.07
16.29
71
18.23
Net margin%
0.40
0.40
0.98
3.00
0.88
3.68
2.51
2.44
1.47
0.47
22.59
2.44
1.22
79
30.28
P/E ratio (avg)x
41.93
43.85
47.20
50.94
58.40
67.22
67.58
71.51
68.67
72.09
11.99
68.67
62.81
6
7.716
EV/EBITx
6.467
6.471
6.150
5.805
5.560
5.893
5.852
5.527
5.732
5.179
36.84
5.732
5.829
60
27.73
FCF yield (avg)%
2.41
4.47
5.58
5.38
3.81
1.31
0.54
1.21
0.40
1.11
16.84
1.11
1.86
79
4.12
FCF margin%
18.30
17.40
19.77
22.54
21.64
22.22
24.70
26.54
26.27
24.87
13.94
24.87
22.38
31
1.074
FCF / Net incomex
0.578
0.566
0.551
0.526
0.481
0.457
0.498
0.513
0.534
0.474
0.346
0.498
0.519
85
15.76
ROIC%
11.70
11.37
12.05
11.44
8.71
11.12
10.73
13.12
12.24
9.35
24.28
11.12
11.41
62
15.75
Return on equity%
1.74
0.40
0.40
0.40
0.40
1.94
2.78
1.40
4.25
7.10
7.89
2.78
1.57
23
29.39
Return on assets%
23.91
23.33
25.02
23.94
24.49
23.32
23.91
22.43
21.98
24.02
2.40
23.32
23.91
54
88.93
EPS₩
106.87
122.80
114.88
117.29
129.19
122.35
130.66
137.09
143.57
140.25
94.42
1.66%
2.75%
—
25.10
EPS growth%
15.78
13.99
16.16
13.26
14.51
14.76
17.56
19.50
22.37
21.81
5.64
19.50
15.97
58
46.16
Bookvalue per sh₩
120.77
131.20
138.14
121.31
127.60
120.05
118.17
100.73
106.93
108.86
21.89
(3.13%)
(0.69%)
—
62.88
FCF per share₩
163.48
182.83
176.78
173.13
203.19
203.97
205.28
210.49
216.45
242.59
140.17
3.61%
4.70%
—
116.89
Dividend per sh₩
93.02
97.04
112.44
130.07
121.46
114.02
126.46
125.10
132.94
145.76
151.95
3.71%
4.11%
—
18.73
Div yield (avg)%
17.33
16.12
17.53
17.28
15.15
13.83
11.08
11.10
8.79
10.25
3.93
11.08
14.49
86
21.27
Payout ratio%
3.95
5.89
4.61
7.07
5.21
5.33
7.88
6.56
8.01
5.65
11.73
6.56
5.77
5
78.53
Shares (diluted)M
102.1
116.7
109.3
120.4
119.1
121.3
129.5
128.4
148.5
168.1
77.81
7.13%
6.78%
57
17.69
Buyback yield%
15.14
14.75
17.41
18.64
17.50
15.01
13.93
16.01
15.94
14.14
4.07
15.01
15.54
85
0.961
D/E ratiox
0.395
0.423
0.426
0.455
0.460
0.504
0.541
0.624
0.688
0.734
0.391
0.624
0.482
65
33.70
Enterprise value₩B
36.17
35.16
35.64
36.00
39.36
38.40
40.92
40.66
41.76
46.92
13.69
3.58%
2.81%
18
30.89
LT debt₩B
55.42
59.65
66.61
65.87
70.45
77.54
89.21
94.06
98.86
116.8
20.27
10.64%
9.25%
15
Revenue
₩44.35B
0.65%
1.00×
Cost of revenue
₩19.97B
0.19%
0.95×
Operating expenses
₩9.804B
1.53%
1.09×
Goodwill & intangibles
14.42%
Return on capital
191.26%
Spread over hurdle
184.47%