14.89
Revenue₩B
28.46
29.94
31.37
33.25
34.58
35.93
37.84
40.15
42.58
44.08
15.55
4.98%
5.22%
80
29.96
Revenue growth%
8.95
10.22
9.66
11.77
10.00
11.07
10.21
7.66
7.72
8.64
22.50
8.64
9.83
11
6.43
Gross margin%
23.59
25.07
23.48
25.38
24.16
22.58
22.16
23.12
21.25
22.48
2.24
22.48
23.30
62
8.57
Operating margin%
11.86
9.22
10.55
12.14
9.87
8.95
9.17
7.90
7.32
7.76
17.65
7.90
9.20
57
13.52
Net margin%
30.10
30.85
32.32
33.21
30.42
28.99
27.22
28.34
30.83
31.83
11.99
28.99
30.62
49
36.58
P/E ratio (avg)x
24.39
21.26
20.64
19.74
19.80
20.81
21.09
18.17
16.01
15.84
23.58
18.17
20.22
84
17.69
EV/EBITx
26.99
24.84
25.80
23.98
26.38
24.90
24.68
25.42
26.99
24.73
36.47
24.90
25.16
91
12.36
FCF yield (avg)%
27.89
26.16
26.76
24.77
26.81
29.50
31.48
28.49
29.18
28.92
25.41
29.18
28.19
52
24.25
FCF margin%
26.50
28.62
25.95
25.14
23.09
24.30
23.21
23.95
23.07
21.65
20.66
23.21
24.12
73
1.629
FCF / Net incomex
1.723
1.944
2.111
2.153
1.970
1.895
1.967
1.855
1.817
1.770
1.025
1.855
1.920
91
10.02
ROIC%
27.38
29.07
30.78
30.94
31.04
30.03
29.82
29.40
29.61
32.17
12.69
29.82
29.93
60
13.18
Return on equity%
7.09
5.61
7.20
4.24
1.70
0.78
0.40
0.40
0.40
2.24
19.26
0.40
1.97
68
14.88
Return on assets%
0.76
0.40
0.40
1.42
0.40
1.48
2.93
3.64
2.33
0.40
13.39
2.33
1.09
74
78.35
EPS₩
276.64
298.15
321.31
328.97
331.37
304.33
300.26
329.13
333.39
324.08
80.64
(0.44%)
1.36%
—
21.28
EPS growth%
28.08
30.59
29.88
29.15
28.55
27.63
28.84
29.47
31.33
33.33
21.93
29.47
29.31
10
119.73
Bookvalue per sh₩
408.97
446.52
452.28
441.22
410.33
414.58
437.54
487.81
554.73
625.84
176.34
8.81%
5.85%
—
81.76
FCF per share₩
245.03
251.19
292.50
302.55
302.22
353.54
375.60
441.90
452.75
487.64
284.41
10.04%
8.81%
—
374.77
Dividend per sh₩
122.98
128.72
121.95
128.90
140.86
133.77
149.95
142.64
160.89
166.12
222.58
3.35%
3.77%
—
4.24
Div yield (avg)%
22.62
21.72
23.10
25.96
24.48
22.76
21.89
21.77
20.00
17.73
25.41
21.77
22.25
94
12.03
Payout ratio%
24.65
24.30
27.02
27.65
24.81
23.33
24.41
22.92
21.31
21.17
5.71
22.92
24.35
49
35.50
Shares (diluted)M
37.54
41.42
46.38
52.26
52.24
54.51
52.07
49.63
49.08
48.70
35.56
(1.39%)
3.26%
67
21.93
Buyback yield%
13.26
11.34
10.33
8.46
5.75
3.50
5.13
7.38
7.55
8.26
10.05
7.38
7.90
8
1.644
D/E ratiox
2.555
2.909
3.293
3.461
3.924
4.380
4.305
5.130
6.201
6.788
0.584
5.130
4.115
82
16.72
Enterprise value₩B
69.34
75.58
86.82
88.88
91.44
106.6
109.5
117.8
137.2
153.2
30.96
10.88%
9.43%
28
40.45
LT debt₩B
24.66
25.09
25.70
24.43
24.92
26.72
28.54
29.81
29.25
26.16
20.35
0.98%
1.21%
82
Revenue
₩44.08B
5.22%
1.00×
Cost of revenue
₩28.08B
5.11%
0.99×
Operating expenses
₩8.398B
5.14%
0.99×
Cash and investments
18.49%
Spread over hurdle
(5.11%)