53.28
Revenue₩B
74.54
76.41
78.83
79.24
82.00
85.04
85.16
87.33
88.81
89.07
56.03
1.67%
1.90%
19
27.28
Revenue growth%
19.35
19.91
17.86
17.29
17.88
18.68
20.82
23.26
23.22
23.37
28.42
23.22
19.63
92
17.02
Gross margin%
22.57
20.51
22.85
23.14
23.98
23.56
25.65
25.62
22.94
25.66
8.47
25.62
23.35
21
15.50
Operating margin%
8.12
6.42
8.03
10.58
8.52
8.79
8.94
10.02
12.75
11.06
24.69
10.02
8.87
64
3.28
Net margin%
13.95
15.14
14.10
14.55
16.84
14.93
17.26
17.10
17.74
16.70
24.28
17.10
15.92
56
23.86
P/E ratio (avg)x
10.78
12.13
14.22
15.43
18.01
20.51
20.14
21.83
21.91
23.90
18.18
21.83
19.08
75
23.37
EV/EBITx
21.74
26.14
27.58
30.30
32.91
36.71
41.96
47.87
50.67
59.11
13.22
47.87
34.81
79
15.33
FCF yield (avg)%
8.86
11.66
11.02
11.39
8.60
11.45
8.84
10.71
11.40
13.08
27.41
11.40
11.20
93
2.74
FCF margin%
22.70
24.10
24.75
23.71
20.86
20.52
20.84
21.29
20.53
18.38
15.77
20.53
21.08
82
1.045
FCF / Net incomex
0.682
0.675
0.734
0.763
0.904
1.055
1.101
1.311
1.294
1.412
0.319
1.294
0.980
13
7.34
ROIC%
20.51
21.88
22.53
23.67
25.74
28.69
28.06
27.57
28.82
27.44
20.11
28.06
26.59
40
12.06
Return on equity%
31.15
30.32
32.69
33.18
34.88
37.64
37.46
40.30
38.05
39.95
6.91
38.05
36.17
37
13.87
Return on assets%
30.86
27.90
25.04
27.97
27.31
27.01
29.70
27.98
27.47
29.25
18.94
27.98
27.93
54
664.62
EPS₩
222.38
228.92
227.98
253.62
246.05
276.81
265.97
295.81
311.04
350.28
721.24
7.32%
3.93%
—
26.30
EPS growth%
11.37
12.48
13.38
11.34
13.01
13.65
12.11
11.51
8.67
6.90
18.88
11.51
11.81
32
111.14
Bookvalue per sh₩
1,130
1,291
1,358
1,551
1,543
1,683
2,006
2,203
2,521
2,845
527.08
13.02%
10.62%
—
275.52
FCF per share₩
617.45
585.86
612.10
645.96
623.37
591.45
569.57
650.91
666.11
666.95
160.55
1.36%
2.06%
—
149.17
Dividend per sh₩
250.95
261.36
313.47
364.27
365.25
399.63
459.38
523.59
575.10
628.56
117.76
11.47%
11.35%
—
9.76
Div yield (avg)%
13.17
14.35
16.05
15.88
18.26
16.39
14.98
13.15
12.60
14.81
9.50
14.81
14.90
68
3.04
Payout ratio%
15.69
17.78
16.52
17.40
16.14
17.86
18.87
16.60
16.73
16.79
3.63
16.79
16.76
85
97.90
Shares (diluted)M
85.24
94.04
89.93
83.72
92.58
92.22
85.16
83.53
93.81
94.35
99.00
0.38%
—
80
29.65
Buyback yield%
24.02
21.26
20.65
20.59
21.35
19.70
21.10
21.03
20.28
17.80
11.65
20.28
20.84
32
1.403
D/E ratiox
1.498
1.454
1.400
1.651
1.883
2.086
2.086
2.178
2.301
2.525
0.818
2.178
1.985
78
14.89
Enterprise value₩B
83.14
82.10
88.85
100.5
106.8
109.9
117.5
132.5
128.0
135.6
3.413
4.90%
4.66%
26
63.31
LT debt₩B
53.07
58.06
64.88
72.67
74.62
80.93
82.32
82.61
82.50
92.99
43.14
4.50%
5.99%
48
Revenue
₩89.07B
1.90%
1.00×
Cost of revenue
₩47.30B
2.37%
1.05×
Operating expenses
₩16.24B
1.03%
0.92×
Goodwill & intangibles
18.56%