25.01
Revenue₩B
15.07
15.92
16.50
17.27
18.27
19.48
20.87
21.95
23.74
24.90
26.78
6.39%
5.90%
55
23.60
Revenue growth%
11.14
10.71
8.40
10.56
13.18
12.89
11.08
12.23
15.14
16.79
7.08
12.89
11.69
23
5.94
Gross margin%
11.64
13.89
16.60
17.75
17.18
16.55
14.14
11.72
11.60
12.03
2.87
12.03
14.01
43
25.66
Operating margin%
17.35
14.45
17.12
16.31
16.92
18.79
20.45
22.76
19.79
18.61
3.93
19.79
17.98
52
4.20
Net margin%
8.85
8.15
11.04
12.67
14.63
16.70
15.14
14.04
13.04
12.03
6.50
14.04
12.85
8
19.01
P/E ratio (avg)x
45.71
51.36
56.75
60.59
70.55
76.86
85.37
96.24
110.3
116.7
8.243
96.24
73.71
61
12.52
EV/EBITx
43.69
49.96
49.31
48.55
58.32
62.04
73.75
83.05
86.00
90.64
13.83
83.05
60.18
28
26.10
FCF yield (avg)%
8.15
7.11
5.04
6.40
5.07
7.00
9.11
8.70
10.55
8.61
29.70
8.70
7.63
31
9.05
FCF margin%
20.09
21.68
24.35
24.92
25.80
24.82
22.47
22.55
24.75
23.03
22.84
23.03
23.69
92
0.707
FCF / Net incomex
1.530
1.743
2.053
2.122
2.347
2.682
2.657
2.715
2.759
3.219
1.214
2.715
2.502
11
8.61
ROIC%
26.01
25.53
24.50
23.68
23.80
21.73
20.57
18.99
17.12
16.76
25.19
18.99
22.71
45
16.04
Return on equity%
33.18
31.77
31.78
31.34
33.01
33.52
30.75
30.18
32.98
33.84
5.51
32.98
32.38
72
24.26
Return on assets%
26.33
25.20
23.14
21.52
22.94
22.35
22.73
23.96
22.05
23.05
10.85
22.73
23.00
81
487.66
EPS₩
349.49
382.37
393.68
431.26
385.66
351.18
360.50
339.63
374.18
331.49
523.48
(2.98%)
(0.98%)
—
24.25
EPS growth%
18.59
16.49
18.20
15.68
17.88
18.27
19.11
21.73
20.10
17.16
26.48
19.11
18.24
45
377.16
Bookvalue per sh₩
616.66
679.62
653.47
723.65
725.92
845.86
915.29
891.73
879.21
834.92
244.08
2.84%
4.47%
—
415.03
FCF per share₩
455.96
498.47
474.59
511.93
539.16
581.64
640.67
620.26
564.38
596.78
267.53
2.05%
2.59%
—
82.29
Dividend per sh₩
232.20
231.94
255.53
256.46
272.40
301.17
318.47
335.71
327.13
356.35
516.90
5.52%
5.94%
—
26.68
Div yield (avg)%
12.10
10.05
8.69
10.90
8.10
8.97
11.94
10.29
8.59
7.62
26.28
8.97
9.51
8
4.71
Payout ratio%
15.52
13.51
14.11
15.22
17.33
17.54
15.32
13.29
11.71
9.77
25.11
13.29
14.67
26
12.23
Shares (diluted)M
14.69
15.38
16.42
17.21
16.77
16.35
15.83
16.07
17.58
20.37
12.20
3.97%
4.18%
72
24.12
Buyback yield%
19.83
21.79
21.09
19.54
17.48
16.69
14.11
12.15
10.05
9.42
10.58
12.15
17.08
54
1.247
D/E ratiox
0.622
0.738
0.870
1.028
1.085
1.273
1.360
1.557
1.720
1.721
1.763
1.557
1.179
50
5.346
Enterprise value₩B
19.18
19.34
21.58
19.90
21.79
19.31
18.86
17.53
19.17
21.34
16.38
(0.42%)
(0.18%)
10
24.86
LT debt₩B
11.10
10.83
10.77
11.89
11.44
12.15
11.89
12.76
12.26
13.38
14.89
3.19%
1.03%
63
Revenue
₩24.90B
5.90%
1.00×
Cost of revenue
₩12.14B
6.01%
1.01×
Operating expenses
₩4.643B
5.42%
0.96×
Goodwill & intangibles
16.07%
Spread over hurdle
(0.04%)