12.67
Revenue₩B
6.922
7.540
8.055
8.677
9.453
10.35
11.26
12.26
12.99
14.12
13.69
8.36%
8.01%
74
10.97
Revenue growth%
30.53
33.07
35.62
36.06
36.81
35.73
36.33
34.78
32.21
30.05
21.59
34.78
35.20
94
5.33
Gross margin%
10.42
11.67
8.86
8.68
10.76
11.42
11.76
12.67
10.65
7.91
5.62
11.42
10.70
21
28.42
Operating margin%
29.27
28.84
29.74
30.51
31.94
31.79
31.58
33.59
36.00
38.58
20.43
33.59
31.69
93
2.25
Net margin%
6.34
5.16
7.77
8.68
9.39
10.95
12.52
13.04
10.78
9.80
8.96
10.95
9.60
95
8.883
P/E ratio (avg)x
15.67
15.15
17.04
18.91
21.70
22.99
23.58
24.29
26.40
26.81
29.52
24.29
22.34
52
37.30
EV/EBITx
27.67
27.48
28.95
24.49
26.45
24.29
20.64
18.37
15.48
15.55
8.392
18.37
24.39
48
12.40
FCF yield (avg)%
15.43
13.19
15.47
14.15
14.11
15.58
18.05
17.93
15.65
12.90
7.87
15.65
15.45
36
2.81
FCF margin%
8.69
8.12
5.67
4.00
2.12
0.40
0.40
0.40
0.64
2.54
13.12
0.40
2.33
46
0.196
FCF / Net incomex
0.731
0.719
0.795
0.783
0.881
0.962
1.049
1.094
0.995
1.102
0.578
1.049
0.921
16
19.13
ROIC%
22.67
20.57
19.39
20.47
20.86
23.55
22.88
23.66
22.70
22.59
15.43
22.88
22.63
11
28.51
Return on equity%
7.23
4.30
5.83
8.55
11.01
12.25
14.80
16.40
18.49
20.75
10.26
16.40
11.63
39
11.32
Return on assets%
19.31
18.54
15.66
17.59
18.89
16.16
18.31
18.88
21.41
23.28
6.33
18.88
18.71
51
230.34
EPS₩
480.13
563.96
658.14
664.39
670.43
758.16
857.55
915.41
918.06
1,016
238.58
8.68%
8.10%
—
27.60
EPS growth%
16.05
16.12
17.04
15.44
13.51
14.57
16.80
19.16
16.62
17.49
8.50
16.80
16.37
92
285.19
Bookvalue per sh₩
451.27
496.28
518.07
500.24
495.44
534.72
577.76
613.91
651.43
667.03
174.34
6.13%
3.97%
—
154.94
FCF per share₩
336.88
321.80
354.70
367.10
392.11
405.48
451.32
475.92
468.57
452.10
368.58
2.89%
3.16%
—
482.60
Dividend per sh₩
303.97
289.86
260.95
284.04
247.82
227.01
227.55
196.16
172.20
172.00
463.18
(7.04%)
(4.75%)
—
25.49
Div yield (avg)%
18.16
19.86
20.87
19.56
20.16
21.61
22.81
25.34
24.09
26.92
15.67
24.09
21.24
70
21.59
Payout ratio%
11.22
12.60
11.86
14.64
15.04
12.45
14.14
14.79
16.09
16.68
8.16
14.79
14.39
85
16.58
Shares (diluted)M
22.59
26.29
30.01
29.89
29.08
28.99
29.10
33.05
38.21
43.28
16.12
8.28%
8.18%
38
11.97
Buyback yield%
8.29
6.12
8.27
9.50
9.11
10.73
8.59
5.89
4.60
4.63
21.51
5.89
8.28
72
1.171
D/E ratiox
0.165
0.150
0.137
0.139
0.152
0.154
0.161
0.158
0.143
0.160
0.403
0.158
0.153
16
7.389
Enterprise value₩B
1.467
1.582
1.674
1.792
2.139
2.091
2.437
2.684
2.814
3.321
12.99
9.20%
8.31%
83
11.58
LT debt₩B
15.81
17.19
19.83
20.81
23.10
26.18
28.46
29.39
30.22
30.86
6.809
5.97%
7.35%
72
Revenue
₩14.12B
8.01%
1.00×
Cost of revenue
₩7.748B
8.08%
1.01×
Operating expenses
₩2.191B
7.27%
0.93×
Goodwill & intangibles
22.92%
Spread over hurdle
24.76%