1.667
Revenue₩B
1.177
1.197
1.238
1.287
1.346
1.391
1.453
1.533
1.607
1.767
1.909
4.54%
3.82%
23
10.17
Revenue growth%
21.24
20.24
18.18
20.45
22.28
19.82
21.21
20.08
18.08
2.32
26.68
20.08
20.34
25
9.86
Gross margin%
27.02
24.16
25.38
26.47
24.23
26.39
26.43
27.24
25.86
24.17
11.00
26.39
26.41
19
2.81
Operating margin%
3.68
4.81
6.78
8.04
11.03
8.69
10.45
10.59
12.84
19.35
19.89
10.59
8.36
46
9.24
Net margin%
10.73
8.73
11.60
14.52
12.43
9.49
8.18
6.62
8.76
9.18
18.84
8.76
9.12
28
14.24
P/E ratio (avg)x
21.23
22.84
26.03
28.91
33.51
35.12
39.69
39.66
47.60
27.21
23.07
39.66
31.21
15
21.15
EV/EBITx
31.77
35.58
34.91
35.88
36.19
34.66
34.27
37.56
35.21
14.62
13.18
35.21
35.06
75
5.61
FCF yield (avg)%
26.96
25.77
23.09
21.30
23.62
22.72
21.79
19.47
20.33
13.28
9.11
21.79
22.90
64
12.71
FCF margin%
20.45
19.92
19.03
21.14
18.96
17.81
15.76
15.51
12.65
27.23
6.23
15.76
18.97
92
1.532
FCF / Net incomex
0.922
1.060
1.042
1.173
1.280
1.275
1.423
1.495
1.623
1.293
0.237
1.423
1.224
89
15.07
ROIC%
19.07
19.94
21.14
23.11
23.24
23.76
22.12
22.65
23.43
25.90
26.64
23.24
22.38
94
17.92
Return on equity%
19.84
19.12
17.47
16.52
14.46
16.35
14.19
13.44
10.65
27.43
12.05
14.19
16.44
71
17.70
Return on assets%
20.95
18.55
20.75
19.77
19.22
16.87
15.24
16.58
17.45
15.34
20.86
16.87
18.89
51
70.88
EPS₩
30.66
29.36
31.76
29.19
28.29
29.00
27.60
25.72
27.16
74.28
80.83
(1.43%)
(0.54%)
—
8.87
EPS growth%
12.49
14.33
12.31
12.65
13.71
13.53
10.79
13.24
11.40
24.01
9.97
13.24
12.95
30
42.43
Bookvalue per sh₩
52.01
58.94
68.78
76.31
79.07
77.33
76.43
85.08
85.40
12.46
52.03
2.28%
7.30%
—
64.56
FCF per share₩
54.95
54.68
64.01
68.36
75.52
79.99
84.81
90.40
89.25
44.69
52.26
5.48%
5.60%
—
10.29
Dividend per sh₩
75.74
67.25
74.12
76.29
79.52
82.48
89.72
89.94
80.38
21.51
24.08
1.05%
0.01%
—
8.37
Div yield (avg)%
18.27
16.29
13.92
12.34
12.84
13.45
14.88
13.34
12.64
2.04
20.61
13.34
13.69
90
16.11
Payout ratio%
19.65
22.06
20.27
21.71
22.27
24.65
26.03
26.88
29.71
14.17
18.96
26.03
22.17
62
14.53
Shares (diluted)M
19.17
21.83
23.80
25.82
25.41
28.73
32.49
31.61
32.00
14.71
14.35
4.39%
6.02%
81
5.15
Buyback yield%
4.27
4.55
2.05
1.76
4.04
6.04
3.42
2.70
2.03
5.57
8.17
3.42
3.06
67
0.231
D/E ratiox
1.953
2.111
2.125
2.114
2.321
2.780
2.822
2.876
3.264
0.795
1.623
2.822
2.223
33
0.620
Enterprise value₩B
2.259
2.521
2.337
2.496
2.612
2.695
2.980
3.101
3.157
0.581
1.007
4.81%
3.08%
46
0.996
LT debt₩B
0.305
0.284
0.273
0.255
0.279
0.315
0.326
0.370
0.383
1.912
0.347
8.45%
3.80%
70
Revenue
₩1.607B
3.82%
1.00×
Cost of revenue
₩1.018B
3.48%
0.97×
Operating expenses
₩348.3M
4.11%
1.03×
Goodwill & intangibles
16.18%
Spread over hurdle
(0.65%)