4.309
Revenue₩B
3.174
3.411
3.563
3.730
3.934
4.151
4.433
4.617
4.985
5.227
4.532
5.85%
5.72%
48
28.28
Revenue growth%
23.46
20.78
20.26
22.95
20.03
20.34
20.68
19.91
17.11
14.52
25.77
19.91
20.30
58
11.58
Gross margin%
23.68
21.20
20.89
23.75
20.85
20.74
21.28
22.46
22.23
22.08
12.86
22.08
21.68
45
2.83
Operating margin%
11.24
11.43
9.39
12.27
14.10
11.66
13.62
15.80
13.28
11.55
15.54
13.28
11.96
17
12.16
Net margin%
17.42
17.24
18.58
17.22
17.03
16.97
16.58
16.98
15.87
13.26
17.07
16.58
17.01
55
12.98
P/E ratio (avg)x
7.207
6.344
6.184
6.780
6.329
5.677
5.489
4.730
4.719
4.997
31.39
4.997
5.931
9
7.369
EV/EBITx
8.665
9.568
9.695
10.36
9.666
8.991
9.033
9.484
9.685
9.087
7.719
9.087
9.526
63
19.08
FCF yield (avg)%
10.24
13.22
11.97
13.61
16.41
14.82
13.55
11.97
9.02
11.15
26.82
11.97
12.60
85
8.93
FCF margin%
15.34
17.02
15.89
16.79
14.79
17.74
20.65
23.47
26.07
28.71
20.44
23.47
17.38
13
0.146
FCF / Net incomex
0.483
0.541
0.527
0.596
0.675
0.782
0.817
0.888
0.911
0.912
1.497
0.888
0.729
81
24.92
ROIC%
17.40
14.88
15.46
13.88
12.26
9.41
12.23
14.31
12.53
15.37
18.98
12.53
14.09
17
13.90
Return on equity%
21.36
23.96
23.97
26.97
26.51
24.83
23.71
21.31
19.25
19.95
17.04
21.31
23.84
23
5.18
Return on assets%
5.14
4.68
6.90
8.24
7.17
5.95
7.91
7.31
6.07
8.42
24.35
7.31
7.04
37
44.55
EPS₩
107.16
94.41
92.28
99.92
92.79
88.70
90.24
86.67
76.79
80.74
49.24
(2.74%)
(2.43%)
—
20.46
EPS growth%
22.17
19.80
17.01
17.33
17.72
17.66
20.11
19.63
20.07
21.15
17.54
20.07
19.71
47
48.15
Bookvalue per sh₩
55.49
63.16
69.58
78.46
73.64
76.86
78.68
86.13
87.39
84.33
164.73
2.75%
4.06%
—
142.55
FCF per share₩
150.03
133.79
122.93
130.46
116.73
121.15
128.15
133.41
119.89
106.75
126.94
(1.77%)
(3.51%)
—
114.68
Dividend per sh₩
174.10
172.60
168.11
193.28
223.15
259.14
307.55
332.19
338.75
370.43
132.92
10.67%
9.32%
—
25.56
Div yield (avg)%
20.93
22.82
21.35
20.44
17.50
18.02
18.15
21.09
21.97
21.60
21.94
21.09
21.01
91
21.74
Payout ratio%
27.39
25.70
23.79
26.32
27.61
30.31
30.81
31.33
33.16
33.52
28.95
31.33
28.96
84
14.43
Shares (diluted)M
21.31
21.02
21.93
24.44
24.40
29.22
31.45
33.45
39.43
47.44
14.38
14.22%
8.70%
42
5.28
Buyback yield%
21.54
21.96
22.20
19.22
17.82
17.71
19.61
19.98
22.56
24.23
12.48
19.98
20.76
30
1.615
D/E ratiox
0.768
0.779
0.789
0.806
0.759
0.791
0.772
0.684
0.628
0.571
1.583
0.684
0.770
88
5.125
Enterprise value₩B
6.185
6.220
7.340
8.259
8.825
10.55
11.32
12.41
13.29
14.97
2.430
11.15%
10.85%
21
6.516
LT debt₩B
6.279
6.886
7.784
7.782
8.200
9.102
9.126
9.123
10.51
12.02
1.808
7.95%
6.57%
9
Revenue
₩5.227B
5.72%
1.00×
Cost of revenue
₩2.616B
5.55%
0.98×
Operating expenses
₩1.080B
6.12%
1.04×
Property and equipment
17.23%
Spread over hurdle
(1.37%)