7.154
Revenue₩B
6.808
6.770
6.636
6.764
6.701
6.870
6.926
6.758
6.743
6.651
7.359
(0.15%)
(0.11%)
72
15.52
Revenue growth%
28.08
26.68
29.33
27.50
26.83
27.29
27.57
26.64
23.81
22.18
5.28
26.64
27.06
35
27.14
Gross margin%
21.53
19.98
19.88
17.79
19.33
17.77
18.45
19.06
21.82
19.24
9.14
19.06
19.29
18
7.95
Operating margin%
21.53
19.28
20.34
20.89
19.89
20.94
21.27
22.99
24.24
22.83
11.91
22.83
21.10
52
8.17
Net margin%
19.11
20.46
20.55
18.66
19.17
21.44
19.58
19.18
20.78
21.61
8.07
20.78
20.02
17
35.94
P/E ratio (avg)x
34.22
32.73
37.17
34.49
31.20
29.94
31.72
33.89
37.43
41.60
36.62
33.89
34.05
19
25.47
EV/EBITx
20.51
20.76
20.39
22.03
20.85
21.16
22.88
21.49
24.52
27.02
21.47
22.88
21.33
90
25.86
FCF yield (avg)%
20.31
22.21
21.55
20.92
21.61
21.09
18.78
18.53
19.67
18.11
19.70
18.78
20.61
32
18.22
FCF margin%
14.43
15.25
15.96
14.02
12.21
12.79
10.07
8.02
8.48
7.21
27.53
8.48
12.50
59
0.246
FCF / Net incomex
0.964
1.072
1.119
1.123
1.222
1.267
1.340
1.275
1.187
1.275
0.964
1.275
1.204
60
6.08
ROIC%
16.87
14.93
12.32
10.64
10.04
10.27
8.19
6.45
6.67
8.75
22.61
8.19
10.16
40
21.08
Return on equity%
23.49
24.64
24.73
24.23
25.86
25.22
26.41
25.12
23.19
21.46
4.95
25.12
24.68
18
23.22
Return on assets%
31.89
32.06
33.23
31.90
32.71
35.36
32.79
33.16
35.48
32.92
29.33
33.16
32.85
84
501.90
EPS₩
151.69
171.18
195.93
215.54
214.11
229.61
263.00
265.28
243.98
279.23
525.76
5.45%
6.25%
—
19.16
EPS growth%
21.26
21.09
20.80
22.98
21.79
19.59
19.71
21.05
23.60
22.19
6.19
21.05
21.18
17
203.01
Bookvalue per sh₩
168.81
152.03
139.86
136.96
131.64
141.99
140.98
131.80
132.53
124.29
120.11
(1.14%)
(4.26%)
—
147.84
FCF per share₩
508.56
551.89
558.83
665.15
677.30
820.94
977.64
1,066
1,230
1,423
282.20
16.00%
12.78%
—
567.45
Dividend per sh₩
701.48
768.88
832.36
864.21
931.96
1,038
1,027
1,148
1,127
1,132
358.32
3.97%
6.80%
—
15.89
Div yield (avg)%
9.19
9.49
10.71
10.69
9.89
6.89
7.91
9.28
7.71
9.63
6.07
7.91
9.38
36
5.23
Payout ratio%
10.34
8.33
6.96
9.25
8.91
8.58
10.39
12.40
11.02
9.02
9.46
10.39
9.14
66
13.75
Shares (diluted)M
14.39
12.61
11.84
11.30
11.92
10.64
11.44
11.22
9.880
10.22
13.96
(3.03%)
(3.28%)
33
12.06
Buyback yield%
18.28
16.17
15.66
15.79
18.66
16.90
18.09
17.63
20.03
20.05
10.15
18.09
17.86
56
0.867
D/E ratiox
0.866
0.988
1.095
1.108
1.034
1.010
0.950
1.015
0.989
0.946
0.645
0.989
0.999
16
1.733
Enterprise value₩B
3.191
3.356
3.698
3.667
4.066
4.538
5.114
5.997
5.685
5.637
3.719
6.75%
6.36%
21
1.263
LT debt₩B
0.692
0.621
0.586
0.549
0.486
0.437
0.459
0.489
0.490
0.522
5.495
1.43%
(3.12%)
31
Revenue
₩6.651B
(0.11%)
1.00×
Cost of revenue
₩4.562B
0.11%
1.02×
Operating expenses
₩1.250B
(0.39%)
0.97×
Goodwill & intangibles
17.08%
Spread over hurdle
(0.99%)