5.021
Revenue₩B
4.266
4.541
4.798
5.061
5.498
5.805
6.299
6.859
7.253
7.676
5.125
6.90%
6.61%
62
6.83
Revenue growth%
21.13
24.09
22.80
21.27
23.17
23.96
24.32
21.42
20.82
18.42
4.30
21.42
22.11
15
25.55
Gross margin%
19.71
21.11
22.16
25.09
28.09
26.56
29.36
29.53
30.47
31.11
15.67
29.53
27.32
60
4.52
Operating margin%
7.86
9.61
7.87
10.25
10.23
9.91
9.38
8.12
7.97
9.90
10.15
9.38
9.49
83
20.03
Net margin%
6.12
4.94
3.94
6.37
4.49
3.27
4.59
3.02
1.15
4.12
16.67
3.27
4.30
87
33.38
P/E ratio (avg)x
12.02
12.62
12.25
13.48
13.39
14.72
16.00
16.01
14.28
13.14
30.17
14.72
13.43
50
30.45
EV/EBITx
40.55
48.37
50.16
56.98
67.33
73.06
79.24
86.75
95.42
115.5
25.74
86.75
70.20
86
15.03
FCF yield (avg)%
10.47
12.29
9.83
8.54
7.10
4.47
1.53
0.40
0.40
0.71
12.26
0.71
5.78
43
20.54
FCF margin%
10.89
13.30
14.75
15.24
13.95
13.96
14.47
12.62
11.23
14.20
17.29
13.96
13.95
36
1.002
FCF / Net incomex
0.358
0.375
0.393
0.433
0.423
0.409
0.453
0.478
0.516
0.529
1.767
0.478
0.428
18
10.11
ROIC%
2.26
2.26
2.65
1.09
0.57
1.32
0.40
3.05
3.63
4.63
9.59
3.05
2.26
30
25.53
Return on equity%
23.59
26.36
24.20
24.53
26.84
25.34
22.86
22.64
23.40
25.16
19.86
23.40
24.37
92
18.73
Return on assets%
6.05
4.44
5.43
5.45
2.48
2.39
1.96
4.22
4.40
4.71
15.20
4.22
4.42
79
644.33
EPS₩
197.86
185.82
191.28
189.49
221.05
257.47
277.24
289.74
289.12
306.88
700.26
6.78%
5.70%
—
27.27
EPS growth%
12.18
10.65
9.83
9.16
6.87
6.30
7.80
4.94
7.56
8.15
29.29
7.56
7.97
58
187.50
Bookvalue per sh₩
840.40
851.38
809.10
869.29
955.13
965.64
1,077
1,208
1,238
1,310
189.46
6.53%
5.06%
—
251.22
FCF per share₩
311.23
310.52
338.23
329.24
342.05
300.32
268.40
256.29
251.36
236.58
166.82
(7.11%)
(3.56%)
—
254.33
Dividend per sh₩
365.64
368.43
367.80
396.45
455.37
487.59
517.62
519.30
520.59
502.54
436.26
1.99%
3.20%
—
21.63
Div yield (avg)%
1.75
2.69
2.97
2.37
3.73
5.56
6.31
6.19
7.16
6.67
21.81
6.31
4.64
94
7.09
Payout ratio%
17.39
15.26
14.26
15.00
12.61
14.38
14.86
16.54
16.69
14.33
17.83
14.86
14.93
36
5.336
Shares (diluted)M
5.049
4.629
4.543
3.999
4.130
4.152
3.948
3.662
3.855
4.002
5.513
(0.63%)
(3.34%)
13
24.99
Buyback yield%
17.34
16.99
16.11
14.35
14.16
14.58
13.35
13.01
12.34
14.37
28.37
13.35
14.36
32
0.973
D/E ratiox
0.514
0.491
0.482
0.487
0.523
0.547
0.617
0.675
0.761
0.843
1.432
0.675
0.535
53
3.405
Enterprise value₩B
8.899
9.208
9.090
10.34
10.35
12.26
12.85
13.87
16.44
16.20
3.959
9.37%
6.04%
87
1.467
LT debt₩B
0.751
0.753
0.772
0.685
0.628
0.604
0.589
0.595
0.536
0.577
5.203
(1.69%)
(3.42%)
62
Revenue
₩7.676B
6.61%
1.00×
Cost of revenue
₩4.682B
6.52%
0.99×
Operating expenses
₩1.012B
6.29%
0.97×
Property and equipment
17.75%
Spread over hurdle
19.47%