124.5
Revenue₩B
72.07
74.12
75.18
78.05
81.43
83.53
88.61
91.25
96.11
102.0
131.5
4.60%
3.79%
46
26.93
Revenue growth%
3.41
4.40
3.45
5.88
8.74
7.18
7.35
5.31
8.05
8.63
14.09
7.35
6.53
45
20.30
Gross margin%
27.60
27.63
27.00
29.37
26.50
26.57
24.13
21.99
19.13
17.17
10.66
21.99
26.53
16
20.25
Operating margin%
27.31
27.95
27.71
30.58
28.43
27.40
28.07
31.07
29.15
29.08
19.77
29.08
28.25
21
6.62
Net margin%
26.85
26.29
26.38
29.36
32.27
30.99
33.90
32.07
30.11
28.06
12.11
30.99
29.74
47
35.99
P/E ratio (avg)x
33.59
35.23
36.55
38.78
40.89
41.40
43.39
37.97
34.25
32.51
14.93
37.97
37.26
67
30.25
EV/EBITx
10.69
11.99
12.39
12.97
13.10
15.10
17.72
17.12
18.78
19.21
15.49
17.72
14.10
58
7.05
FCF yield (avg)%
11.42
12.94
10.09
8.73
10.55
11.03
8.83
7.54
5.37
2.48
10.32
7.54
9.46
56
28.96
FCF margin%
7.98
10.02
7.59
5.23
5.18
6.89
9.40
11.67
11.47
14.20
21.82
11.47
8.69
11
0.887
FCF / Net incomex
1.323
1.427
1.449
1.488
1.371
1.372
1.313
1.210
1.224
1.145
0.791
1.224
1.347
9
14.09
ROIC%
27.00
25.35
24.84
25.97
23.45
24.67
26.79
24.70
23.52
24.02
12.78
24.67
24.77
42
2.00
Return on equity%
16.00
15.23
12.49
11.49
10.38
9.90
7.25
4.96
4.12
6.65
25.00
6.65
10.14
20
29.22
Return on assets%
0.40
0.40
0.40
3.18
5.90
4.09
6.25
8.26
6.98
7.35
12.39
6.98
5.00
61
248.61
EPS₩
1,189
1,266
1,358
1,490
1,644
1,642
1,732
1,565
1,508
1,450
256.95
(2.49%)
1.54%
—
13.52
EPS growth%
17.68
17.31
18.37
18.33
21.23
18.64
16.59
18.68
17.46
14.60
26.90
17.46
18.00
77
559.98
Bookvalue per sh₩
1,409
1,466
1,712
1,796
2,057
2,160
2,306
2,428
2,729
2,996
796.07
7.81%
8.51%
—
198.19
FCF per share₩
641.12
702.47
716.99
796.37
815.71
854.47
865.27
898.88
970.12
1,013
640.76
4.43%
6.31%
—
1,232
Dividend per sh₩
297.13
272.59
273.64
281.06
276.78
270.41
231.77
241.91
221.47
206.63
188.79
(5.68%)
(3.66%)
—
18.69
Div yield (avg)%
16.40
14.81
11.86
9.73
8.65
7.63
9.24
11.15
12.41
14.44
15.50
11.15
11.51
20
18.89
Payout ratio%
5.23
5.08
8.03
10.74
13.04
13.30
10.62
7.76
4.87
5.13
9.02
7.76
7.89
79
35.95
Shares (diluted)M
32.42
34.89
37.85
34.43
30.73
27.70
28.21
25.97
24.37
25.20
35.54
(3.89%)
(2.27%)
68
28.45
Buyback yield%
14.77
14.24
14.46
13.95
14.80
16.02
15.45
16.28
13.54
10.92
5.90
15.45
14.61
11
1.222
D/E ratiox
0.267
0.249
0.259
0.240
0.246
0.267
0.276
0.283
0.326
0.309
0.381
0.283
0.267
18
75.77
Enterprise value₩B
156.6
172.6
171.5
200.8
198.0
204.5
238.1
236.8
234.4
243.0
18.52
4.19%
4.51%
52
125.2
LT debt₩B
26.91
24.38
22.95
21.55
22.21
24.71
22.49
24.52
23.12
23.81
118.6
1.39%
(2.18%)
22
Revenue
₩102.0B
3.79%
1.00×
Cost of revenue
₩52.97B
3.99%
1.02×
Operating expenses
₩22.70B
3.81%
1.00×
Property and equipment
14.56%
Spread over hurdle
(0.70%)