11.61
Revenue₩B
9.787
10.33
10.56
11.29
11.92
12.22
12.95
13.67
14.30
14.63
12.32
4.18%
4.64%
71
8.16
Revenue growth%
22.31
23.93
25.54
26.56
27.64
26.22
27.37
24.39
25.65
24.37
24.29
25.65
25.60
26
6.46
Gross margin%
16.91
18.90
20.32
18.58
20.59
21.25
19.71
22.46
22.91
21.67
4.15
21.67
20.46
64
19.54
Operating margin%
29.74
28.50
27.24
26.48
27.72
25.05
25.76
28.60
29.09
26.54
22.17
26.54
27.48
82
14.81
Net margin%
19.80
18.34
20.05
20.75
21.83
22.27
24.83
24.32
25.69
27.81
28.59
24.83
22.05
95
33.46
P/E ratio (avg)x
15.70
13.68
12.37
12.31
10.71
9.477
9.889
10.45
8.938
8.427
11.07
9.477
10.58
26
26.46
EV/EBITx
30.49
31.99
30.11
31.90
34.37
32.95
29.17
25.31
22.81
23.78
23.64
25.31
30.30
45
11.97
FCF yield (avg)%
4.56
1.94
4.23
3.92
1.09
0.40
0.61
0.40
1.34
1.56
7.10
0.61
1.45
84
4.57
FCF margin%
13.86
13.91
11.71
11.42
12.46
9.87
9.18
8.13
10.79
9.10
23.23
9.18
11.10
67
1.104
FCF / Net incomex
1.207
1.242
1.449
1.474
1.375
1.383
1.396
1.320
1.312
1.513
0.297
1.383
1.379
82
8.97
ROIC%
29.52
31.18
29.90
30.63
31.23
28.38
26.97
26.34
27.55
28.77
16.63
27.55
29.14
63
7.84
Return on equity%
34.99
34.09
36.62
34.92
34.70
33.52
35.57
37.43
34.64
33.00
21.83
34.64
34.81
64
29.71
Return on assets%
20.89
21.51
19.99
22.27
22.29
23.51
22.89
23.63
26.21
28.20
26.86
23.63
22.59
84
109.51
EPS₩
248.41
294.65
297.16
309.00
341.32
348.85
382.12
431.70
439.63
523.54
119.25
8.93%
8.85%
—
29.06
EPS growth%
35.85
37.23
38.23
37.09
35.38
34.17
35.90
38.00
36.31
33.47
23.43
35.90
36.11
62
223.88
Bookvalue per sh₩
92.94
88.07
84.11
86.00
91.29
89.76
85.84
98.50
105.98
106.54
258.16
3.14%
2.07%
—
109.75
FCF per share₩
71.83
77.68
84.90
88.80
91.44
93.79
97.98
89.10
83.99
84.42
87.46
(1.59%)
0.87%
—
57.98
Dividend per sh₩
209.08
214.28
251.56
252.86
241.38
229.10
241.92
245.37
233.61
249.19
93.37
0.64%
2.66%
—
3.81
Div yield (avg)%
25.37
23.17
24.13
21.39
21.47
22.93
20.36
19.01
21.13
18.68
28.50
20.36
21.43
77
23.16
Payout ratio%
15.70
17.60
15.69
16.19
16.66
14.56
16.86
16.07
13.83
12.98
8.94
14.56
15.89
32
31.14
Shares (diluted)M
35.29
37.92
41.15
43.98
49.07
44.42
48.10
48.74
47.93
44.47
30.41
(1.95%)
1.63%
16
27.90
Buyback yield%
10.31
11.74
11.34
9.66
7.27
10.24
9.75
10.12
9.85
11.35
15.20
10.12
10.18
80
0.316
D/E ratiox
1.004
0.950
0.943
0.896
0.808
0.734
0.798
0.700
0.662
0.711
1.605
0.711
0.803
7
6.036
Enterprise value₩B
8.126
9.413
8.832
9.077
9.453
8.687
9.599
10.09
10.67
9.882
13.67
0.89%
1.24%
55
11.66
LT debt₩B
12.27
13.71
14.29
15.44
15.52
16.43
16.44
15.20
13.54
13.57
11.25
(2.65%)
1.29%
53
Revenue
₩14.63B
4.64%
1.00×
Cost of revenue
₩7.289B
4.74%
1.01×
Operating expenses
₩2.401B
4.12%
0.95×
Goodwill & intangibles
16.81%
Spread over hurdle
25.63%