3.066
Revenue₩B
11.57
12.42
13.29
14.61
16.02
17.65
19.36
21.35
23.55
25.84
3.346
10.04%
9.35%
75
27.97
Revenue growth%
21.19
18.20
20.17
21.73
23.58
22.06
22.15
23.13
25.24
22.71
20.90
22.71
22.11
91
26.04
Gross margin%
23.55
22.58
24.24
25.79
26.85
27.60
26.07
23.27
23.75
20.84
6.14
23.75
24.00
66
3.31
Operating margin%
26.43
28.65
30.88
30.64
29.43
32.41
33.05
32.60
33.69
33.55
12.71
33.05
31.65
58
21.90
Net margin%
21.63
18.88
16.10
18.89
19.41
17.51
18.65
21.50
23.07
25.58
21.06
21.50
19.15
22
15.70
P/E ratio (avg)x
16.33
16.25
14.37
13.99
13.93
14.50
14.58
14.68
13.72
14.57
7.787
14.57
14.54
91
23.01
EV/EBITx
21.95
20.29
18.85
19.37
17.96
16.63
18.27
19.71
18.10
18.83
20.01
18.27
18.84
54
23.92
FCF yield (avg)%
28.36
28.49
30.15
32.25
29.65
28.25
25.26
23.16
23.23
20.27
17.23
23.23
28.30
49
8.67
FCF margin%
29.92
29.44
29.88
31.14
31.38
33.90
33.91
35.60
33.77
33.85
11.47
33.90
32.57
60
0.529
FCF / Net incomex
1.321
1.243
1.295
1.354
1.344
1.367
1.528
1.776
2.004
2.130
0.282
1.776
1.360
47
29.73
ROIC%
19.28
21.49
20.02
17.13
19.91
17.24
16.42
15.97
17.41
17.30
8.43
17.24
17.35
17
23.06
Return on equity%
7.35
9.65
8.42
9.88
7.25
7.34
9.78
11.76
14.37
16.19
18.39
11.76
9.71
71
25.76
Return on assets%
35.91
37.77
39.34
39.25
40.13
41.35
43.42
46.07
47.81
48.72
16.17
46.07
40.74
90
316.74
EPS₩
154.92
158.57
173.45
166.85
162.47
150.73
142.52
138.72
133.82
140.18
332.61
(2.91%)
(0.36%)
—
13.24
EPS growth%
12.64
9.87
11.09
8.85
9.52
9.63
9.94
11.71
10.34
10.81
11.67
10.34
10.14
39
79.07
Bookvalue per sh₩
584.14
642.25
677.27
659.23
768.17
785.39
788.30
870.19
933.30
1,072
120.93
6.90%
7.28%
—
133.41
FCF per share₩
455.17
442.23
449.01
458.36
426.68
448.39
461.33
517.14
475.15
517.05
263.92
3.92%
1.22%
—
207.97
Dividend per sh₩
430.40
444.35
440.99
410.93
438.75
476.80
461.57
517.10
520.39
479.53
263.51
1.79%
2.02%
—
25.16
Div yield (avg)%
27.21
26.98
28.60
26.10
28.20
28.70
30.03
30.71
32.07
33.53
23.51
30.71
28.65
32
2.84
Payout ratio%
30.55
30.24
31.72
30.00
30.02
32.59
30.09
30.65
29.43
29.87
13.53
30.09
30.16
65
11.43
Shares (diluted)M
8.832
8.051
8.227
7.368
6.525
6.208
5.628
5.663
5.389
4.889
11.47
(5.61%)
(6.61%)
95
8.96
Buyback yield%
21.19
20.40
22.39
21.02
19.31
20.58
21.76
22.22
21.72
20.32
20.46
21.72
21.11
42
0.158
D/E ratiox
0.574
0.509
0.491
0.480
0.520
0.480
0.452
0.416
0.457
0.418
0.341
0.452
0.480
11
20.03
Enterprise value₩B
5.170
5.521
6.016
6.227
6.980
8.266
9.769
10.68
11.59
12.35
2.163
12.09%
9.46%
95
5.704
LT debt₩B
15.12
17.14
19.46
22.47
23.85
26.31
27.61
28.22
32.08
31.80
16.98
5.92%
8.75%
86
Revenue
₩25.84B
9.35%
1.00×
Cost of revenue
₩17.33B
9.55%
1.02×
Operating expenses
₩5.332B
9.14%
0.98×
Cash and investments
18.75%
Spread over hurdle
(6.12%)