0.584
Revenue₩B
5.897
6.038
6.345
6.417
6.619
6.945
7.309
7.628
7.761
7.855
0.641
3.48%
3.17%
42
23.16
Revenue growth%
10.07
12.91
10.43
10.11
8.29
5.86
6.35
6.49
4.66
7.47
23.61
6.35
7.88
28
15.00
Gross margin%
13.61
14.29
16.49
17.86
18.80
20.60
18.98
16.00
13.65
11.41
23.10
16.00
16.25
41
7.25
Operating margin%
16.31
17.94
16.93
17.13
17.63
16.84
17.21
16.79
16.57
16.30
25.40
16.79
16.89
58
6.67
Net margin%
8.39
5.76
8.28
5.95
3.93
2.14
0.48
1.81
0.40
0.40
27.78
0.48
3.03
25
27.40
P/E ratio (avg)x
32.37
29.63
26.34
25.18
27.35
25.46
28.24
30.42
27.77
26.75
19.38
27.77
27.56
94
37.33
EV/EBITx
37.55
38.93
41.89
43.96
51.27
55.15
59.84
63.09
69.14
81.30
7.226
63.09
53.21
46
26.86
FCF yield (avg)%
20.57
19.62
17.24
19.52
19.96
22.43
21.37
18.38
17.09
18.68
8.83
18.68
19.57
73
28.58
FCF margin%
9.29
10.47
9.52
8.55
7.32
8.30
9.82
8.31
5.86
5.67
4.56
8.30
8.43
43
0.729
FCF / Net incomex
0.550
0.593
0.608
0.675
0.646
0.616
0.666
0.632
0.598
0.669
0.796
0.632
0.624
43
18.04
ROIC%
27.52
29.68
27.91
27.55
25.22
27.57
25.77
24.47
21.61
23.95
17.96
24.47
26.64
28
23.39
Return on equity%
29.22
30.96
30.43
28.82
29.83
28.08
29.91
30.72
28.62
31.08
16.55
29.91
29.87
85
9.00
Return on assets%
3.04
4.15
6.69
9.62
11.59
10.22
9.65
9.58
12.25
12.91
9.45
10.22
9.64
23
282.29
EPS₩
84.83
87.85
92.74
99.78
106.91
103.48
118.67
121.17
117.44
115.59
309.74
1.57%
3.86%
—
25.51
EPS growth%
30.78
33.77
30.81
32.35
34.87
33.03
30.41
32.47
30.15
30.13
23.76
30.41
31.58
62
176.00
Bookvalue per sh₩
116.74
126.40
118.87
117.78
109.08
111.76
95.87
89.35
94.86
89.99
89.03
(3.78%)
(2.59%)
—
138.39
FCF per share₩
237.47
237.31
265.74
265.00
246.17
229.43
228.25
246.96
274.08
277.19
87.79
2.40%
2.54%
—
194.59
Dividend per sh₩
233.62
250.84
302.00
317.91
379.41
411.50
408.07
410.74
413.17
459.64
252.42
3.91%
8.83%
—
2.67
Div yield (avg)%
27.61
30.12
31.61
29.34
29.98
28.40
28.84
29.85
32.71
33.25
7.90
29.85
29.92
12
25.47
Payout ratio%
17.49
18.07
15.33
16.93
19.08
22.01
19.35
17.89
18.81
16.36
8.18
18.81
17.98
65
15.30
Shares (diluted)M
16.44
14.82
13.06
14.20
13.75
13.27
12.22
11.16
11.84
12.80
15.39
(1.42%)
(1.96%)
32
27.11
Buyback yield%
29.27
30.13
32.08
32.89
31.49
33.07
30.46
30.73
33.57
35.19
4.42
33.07
31.79
72
1.246
D/E ratiox
1.970
1.991
2.194
2.362
2.493
2.544
2.506
2.742
2.656
3.001
0.605
2.656
2.500
53
1.035
Enterprise value₩B
2.392
2.446
2.652
2.467
2.477
2.160
2.366
2.362
2.104
1.855
4.361
(5.62%)
(3.07%)
65
4.982
LT debt₩B
4.103
4.619
4.972
4.978
4.767
4.683
4.859
5.112
5.742
5.305
2.202
2.16%
1.63%
10
Revenue
₩7.855B
3.17%
1.00×
Cost of revenue
₩4.544B
3.09%
0.99×
Operating expenses
₩1.390B
3.38%
1.02×
Cash and investments
15.85%
Return on capital
205.99%
Spread over hurdle
197.93%