47.07
Revenue₩B
200.6
209.9
216.5
223.0
231.7
237.4
247.7
262.4
278.8
293.1
49.28
4.82%
4.23%
17
4.92
Revenue growth%
2.99
2.55
3.92
6.14
4.90
7.83
5.27
2.27
4.68
6.00
20.02
5.27
4.79
85
26.07
Gross margin%
28.64
28.22
25.58
23.68
26.24
25.70
27.93
27.39
28.39
28.90
13.95
27.93
27.66
91
5.18
Operating margin%
7.26
7.57
10.12
9.69
12.00
13.91
16.43
19.42
18.95
20.91
17.62
18.95
12.95
43
12.68
Net margin%
25.39
24.91
24.78
27.10
27.42
28.74
29.37
27.38
27.58
27.34
9.97
27.58
27.36
46
13.60
P/E ratio (avg)x
15.51
14.97
14.94
14.14
15.71
14.51
15.57
17.41
17.67
17.81
23.41
17.41
15.54
62
30.80
EV/EBITx
22.68
23.42
23.89
24.10
28.16
32.02
33.08
33.26
31.55
36.32
35.78
33.08
29.86
41
10.20
FCF yield (avg)%
28.52
28.03
29.52
31.31
31.87
31.94
30.69
33.26
33.69
32.72
12.43
32.72
31.59
92
10.81
FCF margin%
7.38
8.31
5.90
8.68
10.58
11.47
13.31
15.31
15.95
17.70
12.19
15.31
11.03
67
0.398
FCF / Net incomex
1.878
2.139
2.137
2.334
2.403
2.860
2.999
3.181
3.653
3.973
1.093
3.181
2.632
28
20.14
ROIC%
36.68
37.44
36.59
34.07
33.33
34.05
35.13
34.90
36.87
36.24
11.50
35.13
35.69
8
27.12
Return on equity%
29.52
29.85
32.67
31.23
29.11
27.25
26.18
24.15
21.78
23.11
29.43
24.15
28.18
84
24.43
Return on assets%
23.85
25.66
24.11
26.56
28.16
29.87
32.08
34.54
32.66
33.52
24.61
32.66
29.01
9
592.28
EPS₩
792.59
854.55
779.17
854.02
919.52
933.68
879.03
803.10
879.84
976.06
613.34
1.20%
2.31%
—
14.34
EPS growth%
15.54
15.61
18.41
21.35
20.88
17.96
16.18
17.20
19.49
19.15
18.66
17.96
18.18
28
701.07
Bookvalue per sh₩
426.87
510.20
590.22
648.96
758.07
832.80
976.99
1,068
1,287
1,538
670.29
15.20%
14.99%
—
961.28
FCF per share₩
1,637
1,884
1,994
2,026
2,283
2,553
2,825
3,345
3,453
3,913
1,274
11.38%
8.55%
—
491.83
Dividend per sh₩
424.86
406.09
386.70
440.74
435.94
474.14
448.09
471.76
447.78
480.85
1,197
1.98%
2.46%
—
6.87
Div yield (avg)%
15.92
16.74
15.77
16.34
16.20
14.48
12.43
12.03
15.02
13.71
5.68
13.71
15.40
38
11.13
Payout ratio%
22.86
24.12
26.89
24.38
25.85
25.80
25.90
26.45
26.51
28.76
5.91
26.45
25.87
11
171.3
Shares (diluted)M
258.8
282.7
296.2
308.2
284.9
281.0
303.8
269.7
273.7
256.7
175.8
(2.06%)
0.86%
15
16.02
Buyback yield%
22.72
21.64
21.50
20.87
23.29
22.79
24.92
23.88
22.61
22.27
19.09
22.79
22.67
66
0.251
D/E ratiox
0.972
0.889
0.848
0.878
0.953
0.824
0.871
0.785
0.735
0.642
0.267
0.785
0.860
90
325.2
Enterprise value₩B
85.56
88.98
97.37
91.60
97.97
93.38
100.0
93.65
93.86
94.10
153.3
(0.80%)
0.09%
20
234.7
LT debt₩B
240.3
261.4
281.9
319.0
322.9
359.5
400.8
461.2
504.7
497.8
284.1
9.04%
7.37%
21
Revenue
₩293.1B
4.23%
1.00×
Cost of revenue
₩147.3B
4.29%
1.01×
Operating expenses
₩43.28B
3.87%
0.97×
Goodwill & intangibles
17.61%
Spread over hurdle
13.63%