224.1
Revenue₩B
261.0
268.6
268.3
274.1
272.1
274.1
284.6
288.6
288.2
289.7
243.9
1.27%
1.27%
13
5.72
Revenue growth%
0.40
0.40
0.84
3.17
2.26
4.55
1.79
3.96
3.19
0.44
27.89
3.19
2.02
93
26.88
Gross margin%
27.04
25.81
25.79
24.48
22.72
21.48
19.93
20.66
18.99
19.17
21.81
19.93
22.10
57
27.75
Operating margin%
20.21
17.76
17.76
18.83
18.01
17.13
15.06
16.68
15.75
15.19
12.18
15.75
17.44
11
4.66
Net margin%
13.17
12.27
11.98
14.18
14.10
16.97
17.77
16.64
17.30
18.10
24.69
17.30
15.41
46
32.25
P/E ratio (avg)x
8.849
9.363
9.846
10.63
10.21
10.10
10.17
11.92
12.90
15.01
22.86
11.92
10.19
35
14.15
EV/EBITx
13.36
15.30
15.29
14.68
15.26
16.43
16.90
16.99
17.37
16.34
17.43
16.90
15.82
79
29.61
FCF yield (avg)%
17.98
16.86
15.08
17.11
16.70
17.36
17.59
18.26
19.13
22.08
27.08
18.26
17.48
41
13.50
FCF margin%
17.81
19.53
21.09
20.89
22.49
21.84
23.36
22.04
24.14
21.31
20.57
22.04
21.58
62
0.813
FCF / Net incomex
0.392
0.344
0.303
0.264
0.241
0.208
0.179
0.192
0.207
0.197
1.318
0.197
0.225
88
12.49
ROIC%
18.21
18.04
16.69
19.43
21.82
24.10
23.14
23.93
25.31
26.97
23.02
24.10
22.48
72
15.78
Return on equity%
6.84
7.86
9.71
7.24
8.05
9.85
7.11
9.85
10.77
9.59
9.23
9.85
8.82
30
16.86
Return on assets%
4.40
1.71
0.40
0.43
2.94
3.06
1.09
3.48
1.65
2.52
3.33
2.52
2.11
48
741.37
EPS₩
301.89
337.03
380.65
380.66
354.96
359.13
344.11
365.90
404.33
435.81
817.39
4.19%
3.83%
—
9.22
EPS growth%
3.90
6.12
6.46
9.40
9.47
8.36
7.01
7.92
7.30
4.34
27.63
7.30
7.15
76
408.33
Bookvalue per sh₩
479.18
529.59
579.56
602.96
541.01
567.46
553.11
497.80
526.65
561.64
653.89
0.75%
0.58%
—
249.79
FCF per share₩
962.53
1,013
1,012
1,109
1,313
1,564
1,672
1,932
1,882
2,121
455.99
10.06%
8.46%
—
723.67
Dividend per sh₩
820.02
935.57
961.56
1,094
1,086
1,187
1,393
1,658
1,859
1,806
573.30
10.72%
8.77%
—
12.28
Div yield (avg)%
25.47
25.31
27.12
26.19
26.26
25.90
28.71
26.12
29.00
30.48
16.77
28.71
26.23
31
8.02
Payout ratio%
0.40
1.41
3.28
1.65
1.53
1.88
4.00
4.01
2.80
0.40
10.27
2.80
1.77
82
166.2
Shares (diluted)M
165.9
184.9
188.8
187.9
189.2
206.6
182.0
184.4
202.4
216.6
168.0
2.75%
3.29%
9
20.88
Buyback yield%
21.08
19.40
18.27
21.04
18.35
15.39
15.98
13.11
10.73
12.16
12.51
13.11
17.12
41
0.561
D/E ratiox
0.391
0.409
0.378
0.414
0.413
0.386
0.407
0.415
0.444
0.407
0.794
0.407
0.408
44
64.86
Enterprise value₩B
19.95
22.19
21.70
20.73
23.11
23.99
26.01
29.38
31.97
34.01
150.4
8.03%
6.98%
66
210.1
LT debt₩B
47.82
50.66
47.04
45.91
52.96
50.39
50.74
59.01
55.67
63.41
140.9
3.67%
2.57%
71
Revenue
₩289.7B
1.27%
1.00×
Cost of revenue
₩157.7B
1.33%
1.01×
Operating expenses
₩36.23B
(0.10%)
0.87×
Goodwill & intangibles
19.50%
Spread over hurdle
11.92%