178.2
Revenue₩B
760.6
776.1
766.2
778.3
784.1
790.3
802.3
805.4
796.3
810.4
195.9
0.66%
0.63%
29
24.62
Revenue growth%
15.98
16.54
14.12
12.47
12.77
14.34
12.84
12.40
11.12
13.43
26.22
12.84
13.13
10
11.38
Gross margin%
14.26
15.38
13.67
15.41
15.11
16.71
18.45
19.11
19.85
21.95
27.16
19.11
16.06
82
18.36
Operating margin%
16.28
16.34
17.61
19.07
16.47
15.32
15.01
16.04
13.12
10.65
25.39
15.01
16.16
75
2.73
Net margin%
8.11
6.75
9.53
8.91
11.19
11.72
13.91
14.81
17.63
19.25
4.78
14.81
11.45
47
8.257
P/E ratio (avg)x
14.53
16.03
15.52
17.93
20.90
22.74
23.68
25.85
25.83
28.90
8.788
25.83
21.82
35
6.225
EV/EBITx
47.27
49.01
46.97
45.99
50.76
51.25
50.06
55.73
62.05
72.21
10.88
55.73
50.41
40
5.34
FCF yield (avg)%
8.60
7.18
8.27
6.13
6.51
8.39
10.31
8.14
10.22
13.15
18.20
10.22
8.33
73
20.95
FCF margin%
27.45
27.89
27.41
29.71
27.08
24.59
25.46
27.89
27.81
28.63
9.51
27.81
27.63
56
1.065
FCF / Net incomex
0.370
0.413
0.483
0.524
0.520
0.562
0.643
0.739
0.722
0.831
1.144
0.722
0.543
40
15.78
ROIC%
15.51
17.02
19.33
21.89
19.46
19.58
20.75
19.21
21.10
19.60
20.19
19.60
19.52
93
21.11
Return on equity%
6.16
3.70
1.97
2.35
0.40
0.40
0.40
0.40
0.40
0.40
5.49
0.40
0.40
90
16.34
Return on assets%
23.50
21.45
21.61
21.23
20.50
18.80
17.01
14.15
14.62
14.88
26.46
14.88
19.65
33
3,881
EPS₩
11,113
13,364
14,629
16,722
19,200
19,942
19,695
22,165
26,432
28,653
4,024
8.34%
10.40%
—
15.32
EPS growth%
20.49
20.11
17.19
16.15
18.90
20.07
21.35
22.20
23.71
25.65
8.59
22.20
20.30
77
9,532
Bookvalue per sh₩
2,386
2,026
1,940
2,053
2,019
1,977
1,726
1,789
1,543
1,648
4,768
(3.98%)
(3.29%)
—
12,354
FCF per share₩
20,681
21,414
23,867
22,975
22,423
23,523
23,568
28,134
31,336
34,830
6,429
9.21%
6.74%
—
3,969
Dividend per sh₩
9,628
8,866
9,886
9,833
8,684
8,847
8,838
8,326
8,912
8,550
4,812
(0.31%)
(2.08%)
—
29.31
Div yield (avg)%
19.46
17.77
18.35
17.35
16.61
18.29
17.74
20.16
18.82
16.46
21.60
18.29
18.03
8
23.36
Payout ratio%
29.60
30.25
29.02
30.20
33.04
35.39
36.70
37.54
35.80
35.39
9.31
35.80
34.22
53
39.07
Shares (diluted)M
48.49
52.54
62.02
63.57
76.63
86.27
95.78
115.6
138.7
153.5
40.35
14.90%
12.93%
72
19.87
Buyback yield%
17.04
18.40
16.18
18.05
15.98
14.33
17.12
19.87
21.70
24.25
14.79
19.87
17.58
93
0.546
D/E ratiox
0.824
0.865
0.857
0.879
0.822
0.887
0.866
0.922
0.865
0.866
1.079
0.866
0.866
25
140.7
Enterprise value₩B
613.3
668.8
627.8
693.0
716.1
664.9
675.1
606.5
619.1
665.7
279.5
(1.45%)
(0.27%)
8
59.39
LT debt₩B
110.4
99.69
98.24
94.65
87.63
91.51
99.99
102.0
95.94
106.2
707.9
3.93%
0.52%
8
Revenue
₩810.4B
0.63%
1.00×
Cost of revenue
₩398.1B
0.76%
1.01×
Operating expenses
₩140.0B
0.48%
0.99×
Spread over hurdle
49.74%