60.50
Revenue₩B
35.09
38.45
41.00
45.20
49.73
52.71
58.00
61.66
65.55
70.95
66.11
7.37%
8.17%
8
14.59
Revenue growth%
0.70
0.40
0.40
1.38
2.59
4.44
6.02
4.00
4.54
2.75
19.60
4.44
2.67
23
6.55
Gross margin%
13.35
15.89
13.88
11.15
11.24
11.65
12.90
10.62
12.75
9.93
16.08
11.65
12.20
28
15.33
Operating margin%
7.02
5.32
7.44
9.50
8.56
6.34
5.28
7.53
9.57
10.95
7.15
7.53
7.49
30
11.09
Net margin%
5.97
6.79
4.21
6.35
8.95
11.72
12.13
12.69
11.12
9.69
7.54
11.72
9.32
50
11.65
P/E ratio (avg)x
20.38
21.92
24.57
24.08
28.54
33.64
32.43
32.09
35.16
35.35
15.91
33.64
30.32
30
13.25
EV/EBITx
31.70
30.94
34.24
34.27
31.49
34.63
37.34
40.54
39.79
40.20
28.63
39.79
34.45
60
18.94
FCF yield (avg)%
0.43
0.96
0.40
1.58
2.55
1.90
2.79
3.13
1.29
3.94
2.47
2.79
1.74
13
17.07
FCF margin%
19.27
16.79
15.11
15.98
17.41
18.95
17.04
14.47
14.25
15.91
12.59
15.91
16.39
62
0.287
FCF / Net incomex
1.413
1.475
1.588
1.636
1.550
1.644
1.756
1.775
1.871
2.051
1.093
1.775
1.640
78
27.85
ROIC%
9.35
8.97
9.66
11.51
12.58
15.14
12.69
12.31
11.41
14.31
11.91
12.69
11.91
82
22.46
Return on equity%
13.29
12.23
9.76
10.08
9.53
6.94
5.92
3.24
2.02
3.23
21.71
3.24
8.23
94
25.85
Return on assets%
24.47
22.85
22.44
24.10
22.09
24.79
22.69
21.11
24.07
24.07
10.43
24.07
23.46
75
3,515
EPS₩
2,125
1,942
2,058
1,860
1,638
1,700
1,747
1,855
1,686
1,570
3,613
(0.84%)
(4.12%)
—
26.30
EPS growth%
17.70
16.87
16.79
15.63
14.28
17.02
15.29
13.60
13.94
12.98
9.41
13.94
15.46
8
1,320
Bookvalue per sh₩
5,979
7,051
7,712
8,519
9,103
9,082
9,280
9,395
11,127
11,621
1,196
5.01%
6.58%
—
2,253
FCF per share₩
1,702
1,507
1,577
1,555
1,533
1,541
1,610
1,566
1,616
1,452
4,598
(1.07%)
(2.52%)
—
1,927
Dividend per sh₩
1,295
1,231
1,131
1,204
1,202
1,104
1,163
1,197
1,236
1,324
1,106
1.96%
(1.01%)
—
24.23
Div yield (avg)%
11.75
10.17
12.66
12.34
10.88
12.01
9.09
12.00
14.85
16.65
14.15
12.01
12.01
46
11.14
Payout ratio%
26.18
24.79
23.16
26.00
24.31
25.32
27.64
27.43
25.44
26.09
22.76
26.09
25.72
48
8.793
Shares (diluted)M
12.76
14.69
15.46
16.13
16.65
15.87
17.56
18.89
17.86
19.61
8.758
3.33%
5.64%
45
14.98
Buyback yield%
22.27
22.00
24.18
24.89
26.92
25.64
24.13
24.72
22.51
22.94
5.70
24.13
24.16
12
1.598
D/E ratiox
0.946
0.865
0.829
0.777
0.845
0.935
0.853
0.760
0.812
0.815
0.702
0.815
0.837
75
22.68
Enterprise value₩B
74.43
74.30
74.26
69.68
64.21
69.95
72.71
76.54
75.39
69.55
64.95
1.61%
(1.86%)
37
59.98
LT debt₩B
22.42
22.29
21.68
20.17
22.43
22.47
23.37
22.12
20.73
22.41
31.82
(0.03%)
1.18%
47
Revenue
₩70.95B
8.17%
1.00×
Cost of revenue
₩42.89B
8.04%
0.99×
Operating expenses
₩15.88B
7.92%
0.98×
Spread over hurdle
76.06%