9.259
Revenue₩B
13.97
14.30
14.25
14.82
15.33
15.69
16.17
16.67
17.27
17.57
9.582
2.76%
2.70%
59
5.24
Revenue growth%
14.55
17.04
18.63
19.01
20.01
20.40
20.49
21.98
24.79
23.19
13.58
21.98
20.21
87
5.37
Gross margin%
28.87
31.60
29.56
30.47
29.26
28.56
25.99
27.73
25.50
26.25
21.92
26.25
28.71
88
24.95
Operating margin%
25.64
24.00
22.32
19.62
21.27
18.27
17.64
19.99
21.83
24.16
26.87
19.99
21.55
27
19.09
Net margin%
22.29
23.81
21.46
21.13
18.80
16.40
14.69
16.41
15.96
16.10
21.30
16.10
17.60
41
19.88
P/E ratio (avg)x
42.92
40.74
40.51
46.27
51.16
57.15
55.71
55.73
54.95
55.23
11.46
55.71
53.05
35
22.02
EV/EBITx
32.67
31.74
31.80
32.57
32.60
29.92
26.93
26.68
28.78
25.81
16.43
26.93
30.83
93
15.66
FCF yield (avg)%
19.87
21.61
23.88
25.52
28.35
29.39
31.23
33.85
33.48
31.76
5.29
31.76
28.87
16
11.84
FCF margin%
4.24
5.97
5.75
2.92
1.35
2.12
0.40
0.40
0.40
3.26
15.41
0.40
2.52
92
1.370
FCF / Net incomex
1.687
1.536
1.581
1.664
1.557
1.680
1.828
1.930
2.149
2.323
0.235
1.930
1.684
40
19.57
ROIC%
27.85
26.64
29.07
26.78
24.22
26.86
28.18
29.04
29.76
31.80
20.53
29.04
28.01
54
17.29
Return on equity%
1.27
2.56
1.63
0.78
0.40
2.88
2.09
0.40
0.40
0.40
9.65
0.40
1.03
81
2.78
Return on assets%
3.38
2.93
5.01
2.40
5.13
7.42
6.19
8.54
9.89
10.01
5.23
8.54
5.66
59
115.30
EPS₩
137.64
132.66
127.19
136.65
153.14
172.77
191.45
211.00
230.93
222.85
118.08
7.79%
6.64%
—
23.24
EPS growth%
10.30
9.35
11.28
9.71
7.87
9.98
9.19
9.76
8.15
7.44
10.66
9.19
9.53
12
75.23
Bookvalue per sh₩
97.52
98.32
103.03
112.26
134.03
157.51
175.53
206.94
199.72
234.22
32.70
11.81%
11.09%
—
47.40
FCF per share₩
130.80
142.08
142.09
142.63
138.26
151.12
162.36
175.06
192.03
204.04
73.19
8.09%
4.42%
—
102.31
Dividend per sh₩
272.89
319.84
314.25
340.68
351.94
361.81
374.43
448.34
509.49
548.85
136.97
9.29%
8.75%
—
21.32
Div yield (avg)%
21.54
20.44
19.80
20.98
23.96
22.76
20.69
21.39
23.88
23.92
16.96
22.76
21.47
73
10.29
Payout ratio%
0.40
0.40
1.64
0.54
0.45
2.08
1.33
2.95
5.79
5.22
8.29
2.95
1.48
12
36.74
Shares (diluted)M
47.27
53.48
55.78
60.98
65.48
68.93
73.37
75.52
78.35
78.00
37.73
3.56%
5.22%
83
4.76
Buyback yield%
29.66
31.77
34.45
36.87
36.60
34.74
35.19
35.50
33.49
33.33
13.44
34.74
34.59
55
0.432
D/E ratiox
1.936
1.904
2.172
2.416
2.486
2.746
3.042
2.907
2.788
3.022
1.407
2.907
2.616
40
2.761
Enterprise value₩B
12.29
14.69
15.97
17.85
19.68
21.26
20.95
22.00
21.67
25.90
2.319
5.65%
8.95%
9
0.718
LT debt₩B
14.13
15.51
15.29
17.24
15.95
14.35
16.09
17.98
20.10
20.21
7.804
4.85%
4.87%
58
Revenue
₩17.57B
2.70%
1.00×
Cost of revenue
₩11.20B
2.91%
1.02×
Operating expenses
₩3.315B
2.12%
0.95×
Property and equipment
17.13%
Spread over hurdle
(0.76%)