9.975
Revenue₩B
10.32
11.04
11.40
12.02
12.63
13.27
13.99
14.55
15.63
16.44
10.24
5.41%
5.53%
68
19.05
Revenue growth%
17.86
20.03
22.85
23.72
26.20
23.23
21.31
21.54
19.25
19.86
25.25
21.31
21.43
46
12.26
Gross margin%
28.73
30.15
29.29
29.74
31.85
34.61
36.96
39.68
36.97
34.09
15.73
36.96
32.97
71
24.19
Operating margin%
2.68
0.40
0.40
0.40
0.40
0.40
0.40
2.84
0.40
0.76
27.78
0.40
0.40
80
22.00
Net margin%
28.38
27.14
26.65
25.67
23.65
26.36
25.51
25.04
26.76
24.98
20.59
25.51
26.02
48
26.49
P/E ratio (avg)x
8.901
7.909
8.268
8.223
8.409
7.658
8.082
7.186
7.231
6.610
10.79
7.231
7.996
50
24.86
EV/EBITx
18.65
21.53
24.94
28.76
31.25
32.32
32.73
33.92
36.23
35.42
27.82
33.92
31.78
90
8.43
FCF yield (avg)%
21.90
21.69
21.17
18.57
17.15
14.99
12.87
14.78
17.59
18.27
5.39
14.99
17.93
63
14.67
FCF margin%
20.75
21.03
23.45
22.76
19.97
21.73
22.74
24.01
23.18
20.29
7.18
22.74
22.23
10
1.234
FCF / Net incomex
0.258
0.264
0.260
0.226
0.239
0.260
0.249
0.250
0.269
0.284
0.152
0.260
0.259
72
12.08
ROIC%
19.18
16.62
15.58
17.92
18.51
17.72
20.28
22.40
25.14
23.38
24.15
22.40
18.85
69
9.60
Return on equity%
11.08
9.19
11.04
10.11
8.72
10.08
10.97
11.81
11.38
11.42
26.63
11.38
11.01
72
22.94
Return on assets%
26.58
29.46
27.00
24.67
26.11
25.24
23.17
25.06
23.50
20.76
2.26
23.50
25.15
46
366.60
EPS₩
401.43
372.89
403.96
360.74
376.84
334.10
304.53
274.56
271.02
235.66
375.15
(8.96%)
(4.90%)
—
4.75
EPS growth%
23.57
23.85
20.93
21.75
22.56
22.75
24.61
26.63
27.34
25.49
29.02
25.49
23.71
68
125.65
Bookvalue per sh₩
264.49
307.42
352.38
402.80
395.74
394.92
451.06
472.69
510.00
520.23
379.50
5.62%
8.63%
—
349.01
FCF per share₩
274.72
273.30
296.53
263.06
232.17
231.68
254.29
227.38
228.91
224.70
337.81
(0.65%)
(1.07%)
—
453.04
Dividend per sh₩
608.38
670.05
686.40
788.69
907.30
976.66
966.61
956.83
1,100
1,201
421.12
5.76%
7.60%
—
15.81
Div yield (avg)%
15.51
16.47
18.52
20.14
19.09
17.21
18.95
17.81
19.05
20.47
11.49
18.95
18.74
36
7.45
Payout ratio%
22.03
23.07
20.79
19.26
17.74
19.13
21.38
22.70
21.10
20.10
20.47
21.10
20.95
35
21.60
Shares (diluted)M
39.63
46.53
50.95
59.63
63.67
69.41
78.95
82.49
90.55
89.35
20.91
7.01%
10.52%
90
7.13
Buyback yield%
25.98
27.74
30.21
31.17
28.46
28.31
27.50
26.25
25.28
26.39
14.96
26.39
27.62
31
1.521
D/E ratiox
2.128
2.370
2.461
2.943
2.891
3.354
3.797
4.325
4.685
5.398
1.596
4.325
3.149
76
11.61
Enterprise value₩B
13.57
13.38
14.62
16.39
16.29
16.76
16.63
17.87
17.86
19.92
12.12
4.11%
3.81%
36
3.218
LT debt₩B
8.335
9.383
10.93
12.05
12.48
14.22
16.07
18.67
21.12
22.20
5.756
12.21%
11.84%
36
Revenue
₩16.44B
5.53%
1.00×
Cost of revenue
₩9.077B
5.58%
1.00×
Operating expenses
₩2.315B
5.70%
1.02×
Spread over hurdle
11.35%