5.540
Revenue₩B
3.942
4.021
4.086
4.147
4.335
4.488
4.605
4.738
4.850
5.108
5.721
3.34%
2.71%
17
7.25
Revenue growth%
15.03
15.30
15.76
18.23
18.54
17.03
14.16
13.63
12.76
10.91
13.13
13.63
15.16
61
20.10
Gross margin%
21.63
19.99
21.70
21.11
23.26
24.93
26.80
26.59
29.19
31.07
12.01
26.80
24.10
84
23.19
Operating margin%
18.20
16.55
14.18
16.08
13.36
11.51
9.75
11.68
11.30
12.81
5.09
11.51
13.08
44
12.51
Net margin%
27.12
26.02
27.69
25.76
23.20
22.56
20.44
22.60
20.57
21.92
4.21
21.92
22.90
7
17.68
P/E ratio (avg)x
27.28
27.76
25.55
26.07
25.24
26.66
25.84
23.49
21.20
22.84
36.53
23.49
25.70
58
16.33
EV/EBITx
39.34
40.82
47.28
46.70
51.88
57.42
56.11
60.08
68.69
69.78
8.447
60.08
54.00
33
26.17
FCF yield (avg)%
18.98
17.50
19.63
21.66
22.84
20.38
22.51
24.83
23.24
24.73
17.54
23.24
22.08
48
15.70
FCF margin%
17.35
17.67
16.25
16.52
16.52
15.86
13.05
14.34
15.06
16.71
19.88
15.06
16.38
93
0.997
FCF / Net incomex
1.297
1.262
1.293
1.298
1.304
1.325
1.324
1.223
1.323
1.465
1.697
1.324
1.301
42
2.98
ROIC%
8.04
5.08
5.64
2.86
1.54
0.40
0.40
1.95
2.71
0.40
15.47
0.40
2.33
47
29.49
Return on equity%
14.10
13.99
11.00
12.58
13.16
15.03
17.71
16.21
13.37
11.47
16.78
15.03
13.68
38
2.99
Return on assets%
15.78
13.75
15.31
15.96
17.18
18.72
18.57
19.62
18.76
19.96
15.97
18.76
17.87
27
91.46
EPS₩
178.98
174.84
203.79
226.56
269.95
306.45
342.31
374.06
395.51
474.17
97.96
11.93%
12.06%
—
17.63
EPS growth%
23.31
20.58
19.40
19.69
22.50
22.04
20.47
21.40
22.70
20.54
24.00
21.40
20.99
86
45.78
Bookvalue per sh₩
23.89
27.09
27.08
28.10
26.81
28.96
33.99
38.47
37.27
42.95
40.19
9.88%
5.89%
—
100.11
FCF per share₩
62.55
68.11
71.49
78.13
86.58
94.57
101.74
108.63
111.51
107.26
26.70
4.38%
6.52%
—
67.03
Dividend per sh₩
91.77
81.94
91.23
98.07
99.76
107.24
95.34
97.38
87.80
87.95
19.55
(2.49%)
(0.55%)
—
8.70
Div yield (avg)%
10.14
8.22
11.10
14.10
15.48
16.68
16.10
18.88
15.91
15.62
19.37
16.10
15.55
93
15.99
Payout ratio%
1.63
3.82
6.77
8.32
9.74
10.87
9.32
6.69
7.19
5.54
6.85
7.19
6.98
35
18.89
Shares (diluted)M
32.98
37.32
40.42
45.78
46.66
49.11
53.21
61.35
65.53
71.82
18.84
9.01%
9.39%
40
9.85
Buyback yield%
7.84
7.34
5.05
7.45
4.70
5.61
4.85
2.44
0.97
3.34
17.59
3.34
4.95
55
1.454
D/E ratiox
2.166
2.267
2.358
2.210
2.035
1.813
1.775
1.601
1.668
1.753
0.376
1.753
1.924
71
3.051
Enterprise value₩B
6.588
7.141
7.946
8.892
10.05
10.38
9.697
9.091
8.984
9.943
0.340
(0.21%)
5.30%
49
5.227
LT debt₩B
2.757
2.923
2.761
2.907
2.707
3.015
3.170
3.421
3.055
3.143
4.035
3.04%
0.24%
85
Revenue
₩5.108B
2.71%
1.00×
Cost of revenue
₩3.576B
2.71%
1.00×
Operating expenses
₩922.0M
2.07%
0.94×
Property and equipment
15.07%
Spread over hurdle
36.59%