1.508
Revenue₩B
7.117
7.592
8.233
9.109
10.08
10.77
11.76
13.07
14.41
15.80
1.561
9.41%
9.43%
13
20.20
Revenue growth%
30.56
28.00
30.79
30.84
33.06
32.48
30.68
31.88
30.96
32.16
12.53
31.88
30.90
58
8.95
Gross margin%
9.62
11.35
11.86
11.29
11.25
11.22
12.17
15.07
14.95
16.26
25.47
14.95
11.60
54
13.16
Operating margin%
10.07
9.53
10.11
12.71
11.26
13.94
16.51
15.88
18.75
17.28
21.25
16.51
13.33
28
27.52
Net margin%
11.98
12.27
15.24
13.29
10.80
13.42
12.75
12.60
10.27
7.65
14.45
12.60
12.44
63
6.674
P/E ratio (avg)x
58.18
53.75
54.02
62.29
67.31
73.69
78.20
82.76
81.01
77.02
13.26
78.20
70.50
11
6.599
EV/EBITx
23.41
24.81
25.74
28.56
25.92
24.17
24.51
27.43
29.32
32.52
27.84
27.43
25.83
51
20.03
FCF yield (avg)%
10.90
9.61
10.08
11.63
11.36
10.69
13.36
14.92
14.37
13.95
3.94
13.95
11.50
81
3.63
FCF margin%
8.40
6.15
4.85
7.54
5.95
8.36
8.02
5.96
3.04
0.88
16.38
5.96
6.05
64
1.026
FCF / Net incomex
0.900
0.927
0.905
0.981
1.016
0.997
0.994
0.992
1.042
1.004
0.358
0.997
0.993
80
2.31
ROIC%
23.70
25.66
26.67
26.10
24.70
22.27
20.08
18.22
20.57
22.82
10.35
20.57
23.26
40
29.70
Return on equity%
17.99
17.21
15.28
13.97
12.21
13.80
11.67
8.86
10.82
10.78
17.56
10.82
13.00
43
14.51
Return on assets%
27.53
25.71
26.90
25.59
26.50
28.95
30.84
29.52
30.43
33.25
29.86
30.43
28.24
9
251.42
EPS₩
201.83
186.62
201.68
227.81
233.90
232.23
261.32
269.98
257.98
253.43
267.03
1.62%
2.71%
—
25.16
EPS growth%
19.22
17.45
16.65
18.34
20.10
18.26
18.97
20.87
18.40
19.68
2.75
18.97
18.69
38
81.04
Bookvalue per sh₩
77.46
71.05
66.10
60.92
56.72
51.14
56.14
52.13
52.17
51.83
224.88
(1.79%)
(3.11%)
—
191.36
FCF per share₩
215.42
231.10
249.22
279.66
316.01
337.46
375.96
419.70
449.38
438.78
151.75
6.78%
8.02%
—
128.58
Dividend per sh₩
66.20
62.88
66.17
70.81
69.02
68.97
73.84
74.87
77.61
80.68
41.18
3.17%
1.08%
—
3.70
Div yield (avg)%
9.08
10.10
10.67
9.17
11.93
10.70
9.89
10.56
9.56
8.98
11.38
9.89
9.99
74
18.33
Payout ratio%
0.41
1.85
2.28
1.48
1.31
4.01
5.86
6.24
4.07
3.30
16.53
4.07
2.79
80
19.29
Shares (diluted)M
23.93
25.62
28.16
27.88
32.43
33.41
32.54
35.90
39.76
39.88
19.09
4.22%
4.72%
70
21.14
Buyback yield%
8.98
7.78
8.21
10.82
10.20
7.65
10.20
11.58
9.62
6.80
17.48
9.62
9.30
49
0.107
D/E ratiox
1.687
1.736
1.794
1.780
1.843
2.070
2.287
2.555
3.067
3.483
1.798
2.555
1.956
89
2.445
Enterprise value₩B
12.20
12.30
13.42
12.92
14.28
13.87
15.60
14.92
16.93
17.75
5.601
4.44%
4.63%
86
1.179
LT debt₩B
9.697
9.090
7.778
8.367
8.286
7.790
6.654
6.776
6.847
6.463
1.683
(4.85%)
(4.31%)
10
Revenue
₩15.80B
9.43%
1.00×
Cost of revenue
₩8.263B
9.94%
1.05×
Operating expenses
₩2.842B
8.57%
0.92×
Goodwill & intangibles
18.73%
Cash and investments
15.36%
Spread over hurdle
14.07%