0.820
Revenue₩B
2.474
2.720
2.960
3.120
3.353
3.637
3.944
4.246
4.642
4.898
0.888
7.87%
7.79%
21
2.84
Revenue growth%
13.11
14.95
15.87
12.88
14.45
15.33
13.24
16.17
15.83
13.38
6.55
15.33
14.70
21
7.01
Gross margin%
27.11
29.40
28.80
29.85
26.86
27.24
28.56
30.36
31.60
33.63
14.99
30.36
29.10
10
5.62
Operating margin%
15.78
18.58
21.50
22.46
19.66
18.14
15.65
16.21
16.24
16.99
18.76
16.24
17.56
15
13.75
Net margin%
29.96
30.02
28.63
28.36
27.04
24.68
25.80
27.38
26.58
26.85
12.12
26.58
27.21
24
16.75
P/E ratio (avg)x
26.35
28.08
25.69
27.08
25.27
28.20
28.35
28.37
26.76
28.86
25.53
28.35
27.58
79
24.78
EV/EBITx
13.89
12.99
13.70
14.07
14.85
16.62
17.07
17.79
20.49
20.25
30.09
17.79
15.73
86
14.25
FCF yield (avg)%
14.98
16.87
15.00
12.67
12.21
12.81
10.42
13.19
15.74
18.34
10.10
13.19
14.08
59
29.93
FCF margin%
25.68
27.62
30.27
30.82
32.68
29.85
32.19
33.98
36.39
35.87
21.88
33.98
31.50
9
0.758
FCF / Net incomex
0.414
0.432
0.461
0.432
0.451
0.470
0.446
0.446
0.412
0.369
1.035
0.446
0.439
83
15.93
ROIC%
0.40
1.76
0.40
1.02
1.60
2.95
2.87
3.73
3.54
2.57
21.65
2.95
2.16
25
3.48
Return on equity%
26.95
29.27
26.62
25.84
23.34
24.06
26.14
25.04
26.70
28.90
24.99
26.14
26.38
91
27.06
Return on assets%
16.89
15.65
13.45
14.74
12.40
12.79
12.70
14.54
12.40
11.91
23.82
12.70
13.12
34
223.44
EPS₩
76.56
70.41
64.26
58.35
52.28
53.96
51.68
51.51
44.58
39.50
249.17
(5.45%)
(7.39%)
—
11.76
EPS growth%
12.51
14.43
12.07
12.69
9.97
9.08
10.11
12.73
11.29
12.70
10.43
11.29
12.29
38
315.04
Bookvalue per sh₩
199.43
202.31
204.30
230.93
237.34
220.74
222.23
210.37
235.60
233.81
198.90
(0.30%)
2.28%
—
317.81
FCF per share₩
122.70
132.83
136.04
136.55
163.61
175.12
174.67
193.56
223.07
230.60
422.68
7.11%
8.16%
—
468.72
Dividend per sh₩
142.63
162.42
191.29
210.03
244.00
256.17
297.18
324.35
378.17
437.72
274.87
12.40%
12.42%
—
5.28
Div yield (avg)%
22.91
24.11
26.87
24.27
23.20
21.51
23.45
25.05
24.26
27.12
26.54
24.26
24.18
88
11.50
Payout ratio%
14.20
16.53
18.03
16.07
17.63
17.39
20.03
20.63
21.46
20.63
8.32
20.63
17.83
25
7.404
Shares (diluted)M
8.077
8.945
9.903
9.756
10.68
9.984
10.87
10.82
10.82
10.09
7.437
(1.14%)
1.29%
11
15.65
Buyback yield%
31.62
31.99
30.41
30.46
28.47
28.23
30.25
31.24
29.45
28.12
20.24
29.45
30.33
59
0.855
D/E ratiox
1.126
1.220
1.207
1.303
1.537
1.739
1.653
1.743
1.756
1.988
0.997
1.743
1.595
32
4.474
Enterprise value₩B
3.850
4.109
3.786
3.957
4.034
4.304
4.570
4.940
5.217
4.663
2.504
2.94%
0.81%
54
2.595
LT debt₩B
4.975
4.914
5.272
4.857
4.903
5.148
4.939
5.053
4.908
5.208
0.868
1.21%
0.18%
20
Revenue
₩4.898B
7.79%
1.00×
Cost of revenue
₩2.536B
8.04%
1.02×
Operating expenses
₩1.092B
7.21%
0.95×
Cash and investments
18.04%
Spread over hurdle
37.20%