12.60
Revenue₩B
8.082
8.855
9.396
9.912
10.46
11.36
12.09
13.09
13.94
15.19
13.64
7.75%
7.02%
18
25.54
Revenue growth%
19.57
22.19
20.17
17.53
15.54
13.50
14.33
16.62
16.46
18.40
17.66
16.46
17.08
31
27.67
Gross margin%
12.49
12.69
13.83
11.15
10.87
12.71
12.07
12.29
11.21
9.63
21.24
12.07
12.18
35
16.53
Operating margin%
15.27
14.72
17.70
16.07
13.70
13.55
12.15
14.75
16.07
15.15
24.62
14.75
14.95
94
22.98
Net margin%
21.14
21.87
23.19
22.33
21.49
23.82
25.44
25.31
23.81
24.63
19.02
24.63
23.50
24
18.86
P/E ratio (avg)x
50.72
56.34
63.91
70.78
79.99
79.76
89.68
99.49
109.5
104.8
23.36
99.49
79.88
74
12.22
EV/EBITx
18.41
18.72
19.19
18.81
18.43
18.71
18.40
18.39
19.36
17.49
29.64
18.40
18.57
67
11.88
FCF yield (avg)%
29.95
27.39
26.97
26.00
27.17
24.43
21.83
23.11
24.19
21.33
18.79
23.11
25.22
38
10.80
FCF margin%
29.96
31.66
28.81
26.97
29.86
31.59
32.36
33.96
35.77
33.87
24.73
33.87
31.63
24
0.914
FCF / Net incomex
0.464
0.441
0.383
0.359
0.320
0.343
0.348
0.326
0.305
0.286
0.911
0.326
0.345
81
4.63
ROIC%
24.48
23.65
25.54
27.41
25.91
25.80
25.33
24.60
25.55
24.97
8.17
25.33
25.43
24
8.56
Return on equity%
10.14
8.14
9.89
7.59
8.69
9.87
9.63
10.05
9.44
12.27
23.94
9.87
9.75
93
5.17
Return on assets%
0.40
0.71
0.40
1.45
4.25
4.30
1.41
4.28
2.94
1.85
24.25
2.94
1.65
9
247.37
EPS₩
103.80
101.12
106.22
112.41
101.23
92.45
98.27
103.79
94.59
86.55
259.24
(3.08%)
(2.72%)
—
15.13
EPS growth%
31.37
33.59
33.21
33.66
35.40
35.98
34.07
35.32
33.96
33.68
24.83
34.07
33.82
12
117.99
Bookvalue per sh₩
92.48
92.62
97.28
95.09
88.22
96.41
103.05
94.61
87.51
81.84
171.11
(1.49%)
(2.11%)
—
279.32
FCF per share₩
256.96
251.80
265.15
288.23
315.43
364.83
385.61
406.73
414.34
462.00
110.45
7.93%
6.44%
—
93.97
Dividend per sh₩
156.43
140.97
129.08
119.47
103.50
100.10
97.28
102.82
110.48
113.25
144.77
1.82%
(2.60%)
—
12.73
Div yield (avg)%
10.82
8.38
6.59
7.66
7.61
8.81
9.15
8.16
8.34
9.45
7.91
8.81
8.36
38
14.76
Payout ratio%
13.20
11.42
10.37
7.98
7.12
6.92
7.08
6.86
7.01
7.63
10.91
7.01
7.38
21
54.45
Shares (diluted)M
71.32
67.41
62.47
66.54
62.96
58.95
64.02
58.83
63.21
64.35
56.74
0.44%
(1.55%)
33
14.04
Buyback yield%
9.76
7.78
5.76
7.88
8.76
6.70
6.03
3.18
5.95
5.33
25.39
5.95
6.37
24
0.782
D/E ratiox
1.166
1.110
1.088
1.147
1.100
1.031
1.117
1.018
1.015
1.008
0.701
1.018
1.094
80
1.822
Enterprise value₩B
4.988
4.702
5.132
5.846
6.372
7.268
7.075
7.932
7.337
6.953
9.029
1.76%
3.04%
62
2.016
LT debt₩B
3.203
3.182
3.569
3.271
3.198
3.551
3.637
4.069
3.914
4.378
8.120
6.48%
2.76%
50
Revenue
₩15.19B
7.02%
1.00×
Cost of revenue
₩7.991B
6.82%
0.98×
Operating expenses
₩2.477B
7.43%
1.04×
Property and equipment
18.26%