8.326
Revenue₩B
12.73
12.96
13.18
13.24
13.44
13.98
14.11
14.31
14.86
14.95
8.774
2.14%
2.08%
87
7.55
Revenue growth%
26.39
28.25
27.00
29.84
31.24
31.95
33.40
32.18
30.59
32.93
16.31
32.18
30.91
17
27.64
Gross margin%
24.58
23.52
22.12
21.84
23.79
25.67
27.28
25.81
23.39
24.75
3.10
25.67
24.19
37
5.27
Operating margin%
9.11
7.81
8.62
10.70
10.78
10.73
8.36
10.35
8.76
7.31
20.22
8.76
8.93
45
4.11
Net margin%
30.25
33.22
32.84
31.83
30.85
31.97
29.36
26.92
26.06
25.21
14.07
26.92
30.55
52
22.03
P/E ratio (avg)x
8.355
9.239
9.923
9.970
10.23
9.150
9.532
8.854
9.061
9.960
22.21
9.150
9.385
31
37.11
EV/EBITx
35.07
39.58
40.99
49.70
52.86
56.08
60.78
67.58
66.29
80.17
18.21
66.29
54.47
61
14.42
FCF yield (avg)%
13.23
14.09
13.26
11.46
8.72
11.34
11.86
10.66
12.02
11.69
12.03
11.69
11.77
38
6.18
FCF margin%
36.37
39.00
36.63
34.92
32.58
34.22
34.48
31.76
33.73
36.07
18.46
34.22
34.70
49
0.550
FCF / Net incomex
0.154
0.157
0.159
0.155
0.167
0.173
0.188
0.183
0.198
0.235
0.493
0.188
0.170
16
14.81
ROIC%
20.18
21.78
20.91
23.25
20.32
22.23
20.16
20.82
21.71
22.22
21.81
21.71
21.31
24
26.43
Return on equity%
0.72
0.40
0.40
1.16
4.10
6.40
7.93
5.45
5.36
7.62
14.59
6.40
4.73
29
7.79
Return on assets%
31.77
30.72
28.80
28.32
29.21
29.06
28.07
26.65
29.36
28.66
4.54
28.66
28.93
51
31.53
EPS₩
20.22
21.55
23.01
20.07
18.67
17.10
16.39
14.32
14.33
15.19
32.28
(4.05%)
(2.12%)
—
14.42
EPS growth%
22.19
20.44
22.55
21.77
21.84
23.64
25.09
23.42
24.62
23.84
3.32
23.84
22.99
73
73.47
Bookvalue per sh₩
79.43
75.17
80.38
85.59
96.40
91.92
91.76
95.58
91.75
96.62
54.99
0.05%
2.26%
—
99.23
FCF per share₩
92.79
100.60
100.20
107.79
108.56
99.42
109.72
113.33
116.47
125.22
20.38
2.90%
3.82%
—
39.89
Dividend per sh₩
86.41
96.38
89.78
102.41
108.96
115.83
128.62
133.75
140.95
135.27
26.16
4.42%
5.52%
—
25.17
Div yield (avg)%
24.05
22.56
21.45
23.93
23.78
21.35
20.91
23.61
24.02
22.49
29.39
22.49
23.09
43
10.62
Payout ratio%
3.24
2.04
3.22
5.96
7.32
5.21
6.07
5.60
3.23
3.18
10.16
5.21
4.23
92
55.55
Shares (diluted)M
66.83
69.42
66.67
59.55
56.78
52.90
58.92
62.76
70.77
75.43
54.24
5.84%
1.92%
90
27.21
Buyback yield%
0.40
2.13
4.43
2.44
2.96
1.28
0.40
1.20
3.83
5.51
24.34
1.28
2.29
75
1.658
D/E ratiox
2.037
2.413
2.844
2.922
3.243
3.834
4.550
4.690
4.733
5.346
0.114
4.690
3.539
39
2.162
Enterprise value₩B
7.561
8.399
9.763
9.582
10.81
12.57
12.33
12.81
15.51
15.88
7.032
7.99%
8.84%
52
5.754
LT debt₩B
6.642
5.917
5.180
4.992
4.932
5.320
5.018
4.565
4.174
3.887
12.21
(4.65%)
(5.23%)
81
Revenue
₩14.95B
2.08%
1.00×
Cost of revenue
₩8.655B
2.29%
1.02×
Operating expenses
₩3.094B
2.09%
1.00×
Cash and investments
16.18%
Goodwill & intangibles
14.56%
Spread over hurdle
24.53%