1.916
Revenue₩B
6.394
6.815
7.024
7.349
7.765
8.066
8.439
8.592
9.113
9.286
2.012
3.64%
4.21%
33
2.30
Revenue growth%
28.37
29.64
30.71
28.15
28.41
26.43
28.40
26.79
27.56
27.54
22.33
27.54
28.26
10
12.23
Gross margin%
36.43
33.95
33.26
33.94
34.17
36.71
35.71
33.45
30.76
33.44
3.59
33.45
33.94
56
13.72
Operating margin%
2.92
2.01
3.70
3.65
1.50
1.67
4.10
3.71
2.43
3.41
20.09
3.41
3.16
35
20.86
Net margin%
4.92
4.51
1.86
4.35
2.41
3.94
3.75
2.04
4.90
4.77
18.50
3.94
4.14
35
11.12
P/E ratio (avg)x
29.69
28.53
29.92
28.63
25.89
27.33
25.60
23.07
22.16
24.13
11.43
24.13
26.61
58
15.58
EV/EBITx
29.87
27.91
25.00
26.53
23.38
22.30
20.09
18.65
17.04
17.18
24.66
18.65
22.84
53
22.41
FCF yield (avg)%
20.76
19.90
18.18
15.45
15.39
15.79
16.08
18.28
17.73
16.36
21.81
16.36
17.04
79
28.82
FCF margin%
11.25
11.98
9.32
10.42
8.26
9.00
11.25
12.70
14.16
12.88
26.39
12.70
11.25
25
1.241
FCF / Net incomex
1.091
1.163
1.145
1.253
1.390
1.257
1.285
1.299
1.314
1.290
0.541
1.290
1.271
44
29.88
ROIC%
29.20
30.86
28.05
29.81
32.31
35.20
36.93
38.33
40.81
41.81
20.59
38.33
33.76
76
18.64
Return on equity%
10.15
7.38
5.98
8.71
11.37
11.66
9.68
11.10
13.66
15.62
7.53
11.66
10.62
46
19.72
Return on assets%
5.45
4.15
5.30
2.39
2.41
2.11
2.80
5.72
8.42
7.17
27.65
5.72
4.73
34
81.33
EPS₩
24.05
24.61
26.65
26.40
28.12
29.21
28.51
27.44
30.06
29.72
88.91
1.11%
2.65%
—
14.54
EPS growth%
2.43
3.89
2.55
5.34
4.83
6.12
7.11
9.24
7.98
10.72
7.16
7.98
5.73
94
121.74
Bookvalue per sh₩
82.58
84.34
92.75
91.11
94.71
102.19
98.47
102.25
95.43
97.99
86.59
0.68%
1.80%
—
31.10
FCF per share₩
109.86
109.81
93.63
92.21
79.13
82.38
78.83
84.36
74.17
73.75
50.10
(1.40%)
(5.47%)
—
145.47
Dividend per sh₩
24.96
24.92
23.17
21.60
20.51
17.97
18.91
19.10
18.84
17.13
147.86
(3.53%)
(3.44%)
—
26.47
Div yield (avg)%
3.38
5.60
5.34
7.72
8.57
9.81
8.95
9.69
11.75
11.30
26.31
9.81
8.76
61
10.78
Payout ratio%
27.14
27.48
28.16
25.42
26.61
25.93
25.26
27.38
26.78
24.89
17.14
25.93
26.69
34
32.84
Shares (diluted)M
26.97
28.10
29.61
29.58
33.31
34.58
39.07
40.91
40.88
46.74
34.21
7.01%
5.71%
22
21.34
Buyback yield%
9.66
10.65
9.80
7.58
7.60
10.24
12.11
14.61
16.63
14.11
10.67
14.11
10.44
73
0.812
D/E ratiox
0.169
0.190
0.172
0.186
0.202
0.201
0.222
0.251
0.251
0.274
1.067
0.251
0.201
19
0.366
Enterprise value₩B
3.856
3.985
4.279
3.991
4.145
4.154
4.580
4.464
4.188
3.952
8.255
(0.95%)
0.94%
73
4.857
LT debt₩B
5.849
5.620
4.938
5.395
5.959
6.096
5.340
5.090
5.143
5.060
4.292
(3.22%)
(1.78%)
39
Revenue
₩9.286B
4.21%
1.00×
Cost of revenue
₩6.500B
4.21%
1.00×
Operating expenses
₩1.611B
4.09%
0.99×
Goodwill & intangibles
17.87%
Spread over hurdle
(1.61%)