113.0
Revenue₩B
119.9
121.6
124.8
131.6
132.7
136.7
141.1
142.5
148.1
150.7
116.6
2.59%
2.49%
66
6.33
Revenue growth%
11.95
13.00
10.97
9.36
9.39
7.20
4.20
4.37
4.00
5.07
28.60
4.37
8.28
72
11.21
Gross margin%
18.74
15.75
14.75
17.12
19.75
21.59
20.67
19.98
20.40
23.27
19.90
20.67
19.86
69
12.59
Operating margin%
21.43
18.75
18.60
21.10
23.99
23.40
23.88
25.87
28.51
28.39
14.13
25.87
23.64
92
4.23
Net margin%
19.01
17.07
18.53
18.04
19.37
20.17
21.96
20.88
17.95
16.98
20.01
20.17
18.77
60
31.45
P/E ratio (avg)x
20.18
19.05
18.95
21.90
22.30
25.89
29.80
33.73
33.49
32.85
9.782
32.85
24.10
73
33.15
EV/EBITx
26.59
29.73
31.59
34.48
38.62
39.70
45.65
51.82
55.06
59.45
6.247
51.82
39.16
94
26.09
FCF yield (avg)%
9.94
7.16
10.07
12.17
14.31
17.21
14.51
14.36
14.98
13.92
21.27
14.51
14.11
38
21.55
FCF margin%
24.42
26.32
23.81
22.36
25.02
27.15
26.86
26.05
23.86
26.46
14.66
26.46
25.54
50
1.477
FCF / Net incomex
1.667
1.541
1.396
1.265
1.324
1.380
1.558
1.662
1.798
1.699
0.749
1.662
1.550
22
29.90
ROIC%
23.65
20.69
20.30
18.94
18.32
17.37
18.57
19.12
16.24
15.18
24.03
17.37
18.76
80
19.34
Return on equity%
9.71
8.89
9.57
8.35
6.93
8.09
5.58
4.80
2.32
4.50
20.48
4.80
7.51
9
22.97
Return on assets%
17.00
18.56
15.83
14.79
15.45
15.33
14.28
12.32
12.10
12.81
12.60
12.81
15.06
59
983.09
EPS₩
1,263
1,222
1,195
1,348
1,461
1,424
1,687
1,666
1,795
1,945
1,082
5.89%
5.54%
—
7.28
EPS growth%
27.70
30.05
27.92
28.53
29.26
29.09
32.02
31.85
30.27
28.56
24.63
30.27
29.17
47
623.44
Bookvalue per sh₩
371.19
369.23
428.63
436.15
441.96
421.67
441.92
429.21
472.50
479.32
1,020
1.64%
3.65%
—
526.35
FCF per share₩
638.36
619.24
547.59
586.70
526.09
543.96
481.62
471.28
459.69
422.37
682.07
(4.30%)
(5.15%)
—
532.88
Dividend per sh₩
1,019
1,024
1,144
1,249
1,293
1,292
1,298
1,393
1,638
1,609
380.61
4.47%
6.41%
—
25.69
Div yield (avg)%
17.47
14.74
13.54
12.13
12.71
13.59
11.43
12.90
15.56
15.04
21.87
13.59
13.56
58
29.41
Payout ratio%
19.87
20.10
20.60
17.73
20.17
21.27
22.28
22.98
23.62
24.97
8.60
22.98
20.94
70
61.46
Shares (diluted)M
64.83
71.39
78.24
86.80
83.14
90.41
87.62
90.17
84.92
81.65
64.17
(0.36%)
3.75%
78
17.72
Buyback yield%
18.69
15.90
16.01
13.08
13.60
12.44
12.36
12.03
11.89
14.18
25.68
12.36
13.34
48
0.244
D/E ratiox
0.520
0.530
0.505
0.445
0.478
0.428
0.479
0.471
0.419
0.422
1.583
0.428
0.474
53
11.50
Enterprise value₩B
44.80
46.45
45.07
42.03
39.75
41.69
42.86
44.26
44.88
47.17
79.51
3.49%
0.67%
91
94.90
LT debt₩B
58.42
54.90
53.49
47.41
51.01
52.41
51.80
54.34
53.54
50.97
110.7
(0.01%)
(1.32%)
58
Revenue
₩150.7B
2.49%
1.00×
Cost of revenue
₩68.80B
2.13%
0.97×
Operating expenses
₩34.20B
2.80%
1.03×
Cash and investments
19.22%
Goodwill & intangibles
19.20%
Spread over hurdle
48.23%