4.895
Revenue₩B
7.342
7.479
7.644
7.749
8.000
8.296
8.265
8.482
8.597
8.773
5.367
1.86%
1.77%
84
23.00
Revenue growth%
7.62
8.25
9.81
11.71
9.59
10.34
12.26
9.62
7.11
8.26
12.13
9.62
9.61
87
22.97
Gross margin%
4.36
4.94
3.70
4.87
6.11
8.95
10.56
8.53
8.81
9.91
29.63
8.95
7.32
49
8.52
Operating margin%
19.76
20.74
21.24
19.52
19.62
21.20
18.58
20.50
19.85
17.93
19.22
19.85
19.81
81
9.93
Net margin%
5.55
6.70
8.80
7.30
6.50
4.12
4.92
2.00
3.32
0.56
26.41
3.32
5.24
68
28.41
P/E ratio (avg)x
5.963
5.970
5.919
5.519
5.344
5.237
5.455
5.129
5.381
4.883
20.23
5.237
5.418
25
18.56
EV/EBITx
32.57
35.51
39.28
39.57
44.03
43.08
44.35
46.34
49.95
53.29
18.88
46.34
43.55
85
5.01
FCF yield (avg)%
10.08
8.91
7.29
5.26
6.51
8.19
6.68
7.33
7.50
5.10
7.25
7.33
7.31
44
18.63
FCF margin%
30.61
29.13
31.09
29.08
28.40
28.32
27.88
25.31
26.67
29.12
9.35
27.88
28.74
11
0.178
FCF / Net incomex
1.721
1.853
1.741
1.877
1.860
1.844
1.869
1.847
1.935
1.914
1.330
1.869
1.857
81
8.37
ROIC%
4.53
4.63
2.88
3.05
0.40
0.40
0.40
2.85
4.18
5.42
27.59
2.85
2.97
52
20.62
Return on equity%
19.72
18.71
18.22
17.20
16.16
18.01
19.05
19.88
19.22
17.23
3.38
19.05
18.47
69
22.88
Return on assets%
7.49
8.84
10.48
9.99
7.95
5.26
5.69
3.23
0.63
0.40
17.63
3.23
6.59
90
54.04
EPS₩
90.70
98.25
98.05
93.49
90.52
87.89
99.94
94.18
99.86
114.02
58.12
4.72%
2.72%
—
19.73
EPS growth%
16.27
13.77
12.97
11.58
13.94
15.20
12.87
14.72
14.97
14.22
3.70
14.72
14.08
78
57.46
Bookvalue per sh₩
30.11
32.36
29.64
32.50
30.55
29.33
32.22
34.28
33.52
35.53
27.00
3.06%
1.42%
—
40.29
FCF per share₩
93.23
88.03
91.90
97.64
95.91
96.96
97.10
101.17
108.09
123.68
85.47
5.22%
2.73%
—
92.96
Dividend per sh₩
78.37
88.94
96.25
105.81
125.93
141.07
150.39
150.42
180.89
203.54
53.82
10.08%
9.70%
—
9.27
Div yield (avg)%
10.79
11.56
11.53
10.52
7.91
6.30
6.94
5.94
6.54
7.23
28.08
6.54
7.57
59
8.02
Payout ratio%
14.31
12.45
15.33
16.07
14.69
17.46
14.49
12.85
12.92
13.37
9.20
13.37
14.40
14
53.12
Shares (diluted)M
51.23
53.26
48.65
54.24
56.33
58.82
61.07
65.00
66.60
65.07
52.86
2.93%
3.37%
94
25.02
Buyback yield%
25.28
23.79
21.97
20.10
22.59
23.17
20.64
20.23
23.21
24.68
26.96
23.17
22.88
68
0.773
D/E ratiox
0.311
0.371
0.401
0.462
0.458
0.482
0.471
0.548
0.599
0.669
0.374
0.548
0.466
31
4.791
Enterprise value₩B
3.690
3.855
4.046
3.756
4.035
3.877
3.983
3.577
3.449
3.532
3.246
(2.63%)
(1.14%)
56
6.075
LT debt₩B
7.486
8.207
9.039
10.36
11.36
10.74
11.47
11.46
11.40
11.81
2.582
0.78%
4.12%
38
Revenue
₩8.773B
1.77%
1.00×
Cost of revenue
₩6.141B
1.77%
1.00×
Operating expenses
₩1.896B
2.15%
1.04×
Goodwill & intangibles
18.36%
Cash and investments
17.31%
Spread over hurdle
(4.77%)