33.50
Revenue₩B
62.05
64.62
68.89
71.85
76.51
79.34
84.78
91.70
96.45
100.2
35.16
5.55%
5.63%
81
28.45
Revenue growth%
27.01
25.25
23.38
23.56
25.13
23.65
24.70
22.69
22.09
22.58
7.86
22.69
23.60
41
20.45
Gross margin%
7.66
8.43
7.03
6.14
7.43
8.35
8.37
9.67
7.37
7.43
11.44
8.35
7.55
33
7.22
Operating margin%
28.67
26.73
29.67
29.23
27.25
28.15
29.06
28.22
26.83
26.24
24.06
28.15
28.18
76
9.63
Net margin%
0.40
0.40
0.40
2.51
3.26
5.26
4.38
1.38
0.40
1.85
21.22
1.85
1.62
18
20.45
P/E ratio (avg)x
13.27
12.38
12.27
12.31
11.86
10.91
10.06
10.51
10.19
10.22
25.21
10.22
11.39
80
6.333
EV/EBITx
57.05
62.66
68.32
80.55
81.80
90.32
88.46
95.05
108.3
119.2
37.48
95.05
85.13
78
24.11
FCF yield (avg)%
25.04
23.39
22.61
24.06
25.51
28.34
25.83
27.04
28.39
25.77
23.15
27.04
25.64
56
2.52
FCF margin%
25.48
26.96
24.23
25.87
24.22
23.07
20.97
20.21
17.99
16.05
3.32
20.21
23.65
11
1.702
FCF / Net incomex
1.016
1.178
1.247
1.270
1.240
1.431
1.545
1.738
1.680
1.735
0.345
1.680
1.350
48
27.29
ROIC%
24.58
23.89
26.17
26.16
28.43
27.97
26.66
25.90
27.70
30.14
22.07
27.70
26.41
32
8.50
Return on equity%
24.40
25.50
24.01
21.97
19.89
17.01
19.94
18.36
15.37
15.70
17.23
17.01
19.91
85
17.45
Return on assets%
11.98
9.83
9.26
7.44
7.44
9.48
11.57
11.36
9.24
6.47
15.32
9.48
9.37
35
1,370
EPS₩
510.05
538.07
575.95
516.40
520.15
531.24
570.86
569.60
605.61
606.48
1,430
3.12%
1.50%
—
12.43
EPS growth%
6.59
9.49
6.79
5.85
4.85
4.54
3.73
1.05
1.90
0.40
3.56
1.90
4.70
94
1,154
Bookvalue per sh₩
2,507
2,538
2,950
3,489
3,923
4,670
4,551
5,057
4,921
5,160
1,308
5.64%
9.49%
—
1,611
FCF per share₩
851.27
854.65
913.53
930.37
988.22
924.55
947.24
1,058
1,075
1,156
217.05
3.19%
3.73%
—
1,340
Dividend per sh₩
526.69
486.91
499.97
506.69
544.20
494.07
440.46
386.77
331.35
330.75
436.39
(9.48%)
(4.29%)
—
12.75
Div yield (avg)%
12.83
12.22
14.81
15.68
17.31
19.95
22.17
23.64
25.89
26.45
3.76
23.64
18.63
56
4.96
Payout ratio%
28.25
30.94
29.63
32.44
35.30
33.21
33.92
36.25
33.65
36.01
7.53
33.92
33.43
87
42.80
Shares (diluted)M
42.27
38.54
42.66
45.36
49.40
51.10
50.83
50.98
54.29
56.79
44.71
2.83%
2.51%
41
11.94
Buyback yield%
8.66
11.53
8.96
11.64
11.08
9.50
11.89
10.28
12.79
12.63
29.98
11.89
11.30
71
0.720
D/E ratiox
2.300
2.693
3.190
3.391
4.005
4.632
5.145
5.296
5.072
5.926
1.284
5.145
4.319
44
40.90
Enterprise value₩B
65.99
60.93
59.78
59.87
55.74
56.02
57.80
58.72
60.56
52.89
66.05
(1.05%)
(3.43%)
76
46.52
LT debt₩B
84.00
82.95
94.48
98.26
107.8
104.4
101.8
115.7
111.7
114.3
79.81
1.17%
2.84%
49
Revenue
₩100.2B
5.63%
1.00×
Cost of revenue
₩57.18B
5.61%
1.00×
Operating expenses
₩12.96B
6.16%
1.05×
Spread over hurdle
75.28%