16.30
Revenue₩B
239.5
245.4
246.5
246.8
253.8
254.8
262.5
268.5
277.2
279.9
17.38
1.98%
1.82%
19
15.16
Revenue growth%
6.75
6.21
3.93
3.24
6.24
4.95
4.90
2.97
5.90
5.65
7.37
4.95
5.30
13
4.50
Gross margin%
10.75
9.52
11.75
12.22
12.10
9.85
9.20
7.88
7.99
10.98
21.89
9.20
10.30
43
24.31
Operating margin%
25.70
27.62
28.69
26.25
28.54
27.71
28.32
25.79
22.88
22.24
20.05
25.79
26.94
53
6.96
Net margin%
4.54
2.31
2.59
2.38
4.98
2.74
3.22
5.67
4.14
5.50
3.98
4.14
3.68
90
36.72
P/E ratio (avg)x
46.39
51.45
53.76
57.53
58.40
67.60
78.99
86.60
97.98
100.5
6.864
86.60
63.00
34
34.83
EV/EBITx
20.67
19.44
18.74
19.99
20.73
20.59
18.93
20.95
20.45
22.56
37.11
20.59
20.52
82
24.69
FCF yield (avg)%
11.84
10.10
9.22
8.41
10.46
11.62
14.37
15.85
16.13
16.49
17.00
15.85
11.73
86
25.59
FCF margin%
27.73
25.45
25.04
26.29
23.80
26.68
25.33
27.29
27.53
27.27
25.55
27.27
26.49
41
1.233
FCF / Net incomex
0.913
0.878
0.949
0.935
1.050
1.013
1.117
1.225
1.137
1.100
1.679
1.117
1.032
56
14.56
ROIC%
31.83
31.40
34.38
33.99
34.06
32.01
31.79
32.46
31.94
33.54
21.26
32.01
32.24
91
7.65
Return on equity%
23.31
24.73
22.43
23.34
24.54
23.93
26.06
25.47
26.03
28.22
18.41
26.03
24.63
55
22.86
Return on assets%
26.75
29.27
26.84
28.28
29.17
30.77
31.03
31.47
31.56
31.35
20.92
31.35
30.02
90
536.31
EPS₩
1,043
1,075
973.21
1,022
1,042
1,102
1,167
1,210
1,143
966.37
600.43
(1.50%)
(0.05%)
—
29.14
EPS growth%
9.05
8.20
6.46
5.61
4.68
7.40
6.91
8.90
10.28
10.82
25.41
8.90
7.80
40
1,203
Bookvalue per sh₩
1,473
1,453
1,556
1,735
1,965
1,925
2,000
1,914
2,088
2,356
425.84
3.70%
5.46%
—
853.97
FCF per share₩
1,861
1,946
2,171
2,248
2,197
2,454
2,594
2,738
3,047
3,244
207.33
8.11%
7.29%
—
322.17
Dividend per sh₩
1,009
1,056
1,138
1,286
1,328
1,237
1,244
1,420
1,608
1,474
339.18
2.12%
4.33%
—
16.34
Div yield (avg)%
3.07
2.03
1.73
2.19
2.34
4.77
2.97
1.97
0.40
2.03
12.24
2.03
2.11
80
25.53
Payout ratio%
24.43
26.39
25.96
23.58
24.86
26.55
26.04
24.62
24.84
22.87
22.69
24.84
24.85
43
79.42
Shares (diluted)M
127.3
128.9
143.0
156.5
156.4
182.2
200.1
199.1
212.6
244.3
83.92
9.33%
8.62%
85
2.78
Buyback yield%
20.18
17.85
16.20
17.72
17.92
15.57
15.96
17.87
18.76
20.06
8.60
17.87
17.86
6
1.182
D/E ratiox
2.316
2.148
2.045
1.905
1.866
2.097
2.307
2.509
2.503
2.864
0.330
2.503
2.227
59
294.0
Enterprise value₩B
269.5
292.0
289.7
264.9
280.1
318.7
323.6
351.5
374.7
393.5
367.6
7.04%
4.33%
67
321.9
LT debt₩B
375.2
388.6
371.2
359.6
366.7
398.6
430.4
487.7
526.1
517.8
284.4
7.15%
3.21%
54
Revenue
₩279.9B
1.82%
1.00×
Cost of revenue
₩136.6B
1.53%
0.97×
Operating expenses
₩65.60B
2.10%
1.03×
Spread over hurdle
(2.52%)