39.36
Revenue₩B
53.75
57.16
61.25
63.33
67.48
70.45
73.37
77.99
80.72
83.80
41.32
4.43%
5.23%
54
11.78
Revenue growth%
9.82
10.57
10.50
12.32
9.85
12.41
10.60
13.05
10.31
10.80
25.79
10.80
10.58
65
7.27
Gross margin%
7.98
7.08
5.18
6.78
3.80
2.44
0.40
0.79
0.40
0.76
3.88
0.76
3.12
60
7.35
Operating margin%
14.35
12.10
12.07
11.96
10.10
8.93
8.88
6.92
7.96
8.24
28.90
8.24
9.51
37
20.56
Net margin%
15.45
15.56
17.80
20.08
17.41
14.66
15.91
15.97
15.59
16.36
4.06
15.91
15.94
25
37.09
P/E ratio (avg)x
31.44
33.81
28.99
29.70
29.60
27.07
25.18
21.65
18.93
17.88
17.99
21.65
28.03
62
30.70
EV/EBITx
10.20
10.33
10.58
10.72
10.19
9.082
8.612
9.041
7.930
7.074
15.11
8.612
9.637
62
10.20
FCF yield (avg)%
28.83
25.87
23.42
21.24
18.68
17.91
16.63
15.30
12.65
10.13
18.32
15.30
18.30
63
15.55
FCF margin%
25.15
25.64
26.43
23.66
20.82
22.14
22.49
22.68
21.99
19.19
21.25
22.14
22.58
66
1.427
FCF / Net incomex
0.970
1.145
1.328
1.277
1.310
1.392
1.528
1.470
1.482
1.439
0.886
1.470
1.360
22
16.95
ROIC%
25.67
24.48
24.39
26.42
25.30
25.71
23.99
26.20
28.24
26.12
3.75
26.12
25.69
85
6.90
Return on equity%
20.02
20.67
19.71
17.60
17.40
15.31
13.73
14.58
14.89
12.58
13.23
14.58
16.36
94
23.45
Return on assets%
18.86
19.52
19.03
21.35
21.48
22.53
20.82
19.94
21.07
21.89
10.89
21.07
20.95
23
590.58
EPS₩
1,728
1,987
2,349
2,582
2,904
3,134
3,530
3,512
3,879
4,533
618.55
9.31%
10.92%
—
26.97
EPS growth%
11.06
13.81
11.86
12.00
9.99
7.28
6.20
6.52
6.20
4.70
25.21
6.20
8.63
40
1,635
Bookvalue per sh₩
996.20
1,059
1,020
1,006
964.38
957.78
1,107
1,304
1,515
1,612
1,639
10.82%
6.65%
—
2,265
FCF per share₩
975.70
912.29
1,020
1,150
1,153
1,082
1,047
1,011
990.47
1,009
1,268
(2.64%)
1.02%
—
2,209
Dividend per sh₩
1,361
1,240
1,277
1,292
1,268
1,196
1,135
1,116
1,029
1,047
1,816
(3.76%)
(1.48%)
—
8.54
Div yield (avg)%
19.34
21.21
19.12
20.05
22.83
23.72
22.72
21.64
21.69
21.27
24.20
21.69
21.45
14
8.86
Payout ratio%
11.80
9.64
12.16
9.42
9.16
7.82
9.06
6.47
8.27
5.38
6.60
7.82
9.11
94
21.10
Shares (diluted)M
22.47
22.73
21.21
24.13
25.24
27.35
26.11
27.92
30.26
33.98
20.81
6.13%
4.26%
30
22.79
Buyback yield%
7.44
5.84
8.63
6.24
6.37
7.88
10.19
12.20
9.28
8.49
4.56
9.28
8.18
76
0.139
D/E ratiox
0.559
0.619
0.586
0.540
0.492
0.486
0.439
0.400
0.410
0.419
0.164
0.419
0.489
17
69.98
Enterprise value₩B
13.15
13.74
12.26
11.69
11.04
11.20
12.44
12.76
13.45
15.07
48.06
6.41%
1.29%
86
32.70
LT debt₩B
10.53
9.893
9.707
8.779
8.015
7.408
7.244
7.210
7.290
6.707
57.38
(3.50%)
(3.58%)
80
Revenue
₩83.80B
5.23%
1.00×
Cost of revenue
₩58.66B
5.23%
1.00×
Operating expenses
₩16.82B
6.03%
1.08×
Spread over hurdle
(4.73%)