6.915
Revenue₩B
7.369
7.833
8.148
8.486
8.975
9.266
9.715
9.932
10.28
10.80
7.296
3.77%
4.06%
48
23.48
Revenue growth%
8.90
7.22
7.29
5.51
5.01
4.82
2.39
4.94
5.46
5.55
4.59
4.94
5.49
66
2.08
Gross margin%
19.28
21.03
21.15
19.23
17.98
17.81
18.93
19.20
21.19
20.61
7.93
19.20
19.26
25
20.95
Operating margin%
7.98
8.08
8.94
11.33
9.09
7.96
8.91
7.69
7.90
10.80
26.93
7.96
8.49
47
9.57
Net margin%
12.36
13.16
12.67
11.79
12.44
9.45
9.81
11.18
8.50
9.43
24.63
9.45
11.49
77
30.52
P/E ratio (avg)x
30.93
32.27
31.33
32.71
38.72
36.96
38.77
43.40
45.49
52.07
20.24
43.40
37.84
6
15.02
EV/EBITx
15.48
18.38
20.46
23.50
26.72
26.24
30.68
31.96
35.13
35.35
32.81
31.96
26.48
73
16.17
FCF yield (avg)%
14.54
11.85
9.10
9.82
7.58
8.54
10.36
11.35
12.30
14.37
12.50
11.35
10.86
70
17.54
FCF margin%
17.16
17.76
20.75
18.61
15.80
13.42
15.70
14.81
16.77
16.97
7.88
15.70
16.87
10
1.074
FCF / Net incomex
3.301
3.658
4.011
4.239
4.603
5.265
5.569
6.276
7.023
7.774
0.864
6.276
4.934
87
11.62
ROIC%
25.44
25.05
25.33
22.54
23.17
25.86
23.30
23.73
21.81
20.72
10.32
23.30
23.51
71
2.94
Return on equity%
15.60
18.56
19.91
20.17
17.29
19.52
20.63
21.06
23.93
25.43
4.67
21.06
20.04
32
7.42
Return on assets%
12.90
13.81
13.46
11.72
10.13
9.30
6.95
7.98
9.10
10.99
12.36
9.10
10.56
44
224.80
EPS₩
418.37
435.40
482.58
532.42
502.34
479.65
506.26
561.44
569.24
556.72
242.22
2.08%
1.79%
—
5.53
EPS growth%
22.77
21.57
24.08
22.69
21.32
21.53
22.58
24.95
26.15
27.02
29.37
24.95
22.73
7
582.05
Bookvalue per sh₩
716.71
632.42
581.39
509.24
470.24
446.46
398.74
349.05
351.73
390.30
294.47
(3.66%)
(5.75%)
—
257.77
FCF per share₩
594.32
507.11
517.28
505.61
505.59
477.99
437.38
377.23
339.50
354.36
256.80
(6.86%)
(4.65%)
—
280.71
Dividend per sh₩
560.01
566.07
580.30
559.54
580.62
586.02
508.01
449.97
454.25
392.54
292.51
(7.53%)
(3.04%)
—
4.88
Div yield (avg)%
26.98
27.90
30.44
29.48
28.48
31.30
32.03
31.99
31.17
28.47
12.78
31.30
29.96
6
20.22
Payout ratio%
22.14
24.45
22.83
22.33
23.19
22.76
24.74
24.46
27.06
28.30
25.30
24.74
23.82
49
4.438
Shares (diluted)M
4.720
4.970
4.784
5.004
4.991
5.234
5.025
4.679
4.311
4.555
4.459
(1.81%)
(1.13%)
17
4.98
Buyback yield%
15.47
15.41
13.47
14.27
14.94
16.27
16.13
19.13
19.79
21.71
10.08
19.13
15.80
8
0.332
D/E ratiox
1.315
1.247
1.086
1.177
1.138
1.070
1.081
1.171
1.213
1.294
1.232
1.171
1.174
14
6.859
Enterprise value₩B
0.411
0.440
0.401
0.425
0.427
0.445
0.450
0.499
0.487
0.499
7.930
3.15%
1.69%
22
6.301
LT debt₩B
3.580
3.449
3.679
3.842
4.099
4.081
4.689
5.054
5.270
5.388
2.545
5.62%
4.97%
58
Revenue
₩10.80B
4.06%
1.00×
Cost of revenue
₩5.889B
4.14%
1.01×
Operating expenses
₩2.345B
4.18%
1.01×
Goodwill & intangibles
17.57%
Spread over hurdle
22.06%