27.30
Revenue₩B
16.45
17.68
19.16
20.47
21.85
23.56
25.27
26.97
29.41
31.73
30.16
7.75%
7.34%
26
23.82
Revenue growth%
20.06
18.88
19.24
19.66
21.98
24.30
21.53
24.43
22.87
23.86
19.07
23.86
21.76
60
12.35
Gross margin%
12.92
14.44
13.64
14.00
11.56
9.02
7.61
5.41
7.24
9.63
27.14
7.61
10.59
42
12.17
Operating margin%
24.99
26.24
26.37
26.67
28.24
27.57
26.37
28.78
28.20
26.05
3.84
27.57
26.52
70
10.30
Net margin%
25.29
24.48
25.51
25.35
23.39
24.71
25.33
26.90
29.74
29.95
12.86
26.90
25.34
64
6.521
P/E ratio (avg)x
6.267
6.742
7.441
8.301
9.196
8.884
8.549
9.077
9.738
8.994
8.887
8.994
8.717
72
17.05
EV/EBITx
26.54
26.76
24.75
24.18
25.49
25.00
27.92
27.05
28.21
27.47
23.26
27.47
26.65
46
22.91
FCF yield (avg)%
20.02
18.15
17.35
17.85
16.93
19.36
19.30
17.75
19.78
17.61
25.69
19.30
18.00
59
19.99
FCF margin%
9.60
10.90
8.06
8.86
10.65
10.54
11.81
13.35
16.32
17.93
14.22
13.35
10.78
19
0.273
FCF / Net incomex
1.239
1.350
1.269
1.286
1.112
1.181
1.059
0.975
0.982
1.078
0.875
1.059
1.146
36
8.83
ROIC%
21.26
20.47
20.13
22.92
20.29
18.92
17.50
18.76
18.24
20.34
10.36
18.76
20.21
33
19.79
Return on equity%
4.62
6.53
3.62
1.90
0.40
0.40
0.40
0.75
0.40
0.80
6.62
0.40
0.77
30
19.27
Return on assets%
17.73
17.74
16.72
15.90
16.72
16.70
15.22
18.12
16.27
14.93
8.19
16.27
16.71
82
204.55
EPS₩
881.11
835.10
821.57
748.11
725.80
735.32
802.24
844.23
857.88
913.03
217.90
4.70%
0.26%
—
10.52
EPS growth%
34.09
36.67
33.73
34.61
37.36
35.17
32.79
33.66
31.72
32.82
25.92
32.82
33.91
51
685.49
Bookvalue per sh₩
540.27
556.74
491.93
432.03
434.42
462.45
448.23
482.00
522.31
487.52
585.09
2.33%
(1.68%)
—
504.89
FCF per share₩
955.31
964.13
1,078
1,054
975.57
984.31
896.97
1,028
1,182
1,251
924.70
5.10%
1.94%
—
331.88
Dividend per sh₩
1,326
1,300
1,222
1,250
1,276
1,301
1,353
1,389
1,475
1,686
758.37
5.74%
2.86%
—
13.55
Div yield (avg)%
23.65
21.09
23.06
22.57
20.83
18.47
17.22
16.57
17.40
19.09
13.14
17.40
19.96
9
7.24
Payout ratio%
31.27
31.53
34.11
36.97
34.48
36.35
35.50
36.64
35.32
36.65
19.25
36.35
35.41
56
12.40
Shares (diluted)M
10.04
9.158
7.976
7.460
6.818
7.366
6.516
6.454
6.619
6.811
12.58
(0.02%)
(4.75%)
10
14.84
Buyback yield%
9.28
6.62
9.48
7.01
8.17
6.66
5.46
7.52
7.73
8.64
14.36
7.52
7.63
49
1.204
D/E ratiox
0.099
0.092
0.100
0.103
0.113
0.096
0.099
0.108
0.105
0.112
0.432
0.105
0.102
17
11.28
Enterprise value₩B
30.36
31.06
32.26
36.43
34.89
39.31
41.79
42.99
41.82
47.69
6.790
6.45%
4.93%
29
15.41
LT debt₩B
6.752
6.290
6.873
6.427
6.636
6.911
6.625
7.148
7.884
7.861
16.20
3.45%
2.72%
86
Revenue
₩31.73B
7.34%
1.00×
Cost of revenue
₩15.62B
7.43%
1.01×
Operating expenses
₩6.103B
7.03%
0.97×
Goodwill & intangibles
14.64%
Spread over hurdle
12.68%