30.40
Revenue₩B
28.74
29.58
29.59
30.29
30.64
30.85
31.09
31.91
33.12
34.58
31.28
2.45%
2.14%
27
20.83
Revenue growth%
20.40
20.56
20.26
19.64
17.65
19.92
17.35
17.52
15.21
15.70
26.23
17.35
18.65
59
8.55
Gross margin%
23.04
25.93
25.29
23.41
23.78
26.54
25.60
25.73
24.02
25.34
4.70
25.60
25.32
46
18.46
Operating margin%
16.01
16.62
16.63
17.89
16.85
14.64
13.27
13.09
14.23
14.13
8.94
14.13
15.33
28
18.72
Net margin%
12.95
11.73
11.93
10.05
10.43
9.36
8.01
10.15
10.40
7.44
26.06
9.36
10.28
38
32.25
P/E ratio (avg)x
14.08
13.92
13.72
12.68
13.59
13.73
13.31
13.61
13.19
13.01
30.66
13.31
13.60
47
23.55
EV/EBITx
13.23
12.30
11.41
11.17
11.27
10.82
12.06
13.64
12.94
13.39
26.60
12.94
12.18
20
5.83
FCF yield (avg)%
12.43
15.17
12.71
14.86
16.70
15.67
18.02
18.98
17.69
15.03
2.32
17.69
15.42
44
15.56
FCF margin%
6.54
4.10
2.56
3.37
3.83
1.77
3.63
6.29
3.62
3.34
5.42
3.62
3.63
57
1.635
FCF / Net incomex
1.384
1.516
1.523
1.543
1.457
1.390
1.318
1.360
1.541
1.482
0.783
1.390
1.470
7
28.42
ROIC%
5.67
5.09
4.67
2.50
4.20
5.58
7.63
6.51
3.92
3.31
24.00
5.58
4.88
49
4.37
Return on equity%
7.12
9.09
9.92
8.93
8.47
9.02
7.37
4.60
3.86
1.31
8.91
4.60
7.92
62
14.13
Return on assets%
16.06
15.36
17.24
16.80
16.57
16.36
18.14
15.86
13.36
10.55
2.55
15.86
16.21
79
938.45
EPS₩
463.06
490.56
481.48
497.01
482.58
485.91
523.01
497.54
436.81
454.39
1,029
(1.20%)
0.21%
—
23.28
EPS growth%
8.96
11.71
9.06
7.16
9.82
7.05
6.51
5.88
7.80
7.52
7.81
7.05
7.66
37
175.49
Bookvalue per sh₩
1,290
1,386
1,494
1,465
1,598
1,525
1,627
1,693
1,887
1,821
657.04
2.64%
4.79%
—
895.11
FCF per share₩
427.26
425.18
439.27
501.95
521.58
527.33
540.23
609.39
648.37
722.75
935.63
6.74%
5.47%
—
353.03
Dividend per sh₩
1,027
1,047
1,055
1,145
1,279
1,372
1,504
1,788
1,983
2,060
761.06
10.01%
7.01%
—
25.04
Div yield (avg)%
8.29
5.39
5.83
5.90
3.79
1.91
0.83
0.40
0.40
1.60
6.25
0.83
2.85
43
28.62
Payout ratio%
30.77
29.43
28.17
26.86
29.24
27.89
29.36
27.92
26.56
25.32
10.33
27.89
28.04
70
19.00
Shares (diluted)M
26.34
30.67
34.93
34.28
36.00
34.72
34.44
35.91
40.11
45.43
18.24
4.76%
6.63%
56
10.94
Buyback yield%
15.73
13.11
11.92
9.08
8.56
7.51
7.66
6.34
9.05
7.62
16.58
7.62
8.80
17
0.274
D/E ratiox
0.156
0.162
0.159
0.152
0.157
0.159
0.175
0.179
0.182
0.167
0.329
0.175
0.161
44
13.18
Enterprise value₩B
8.033
8.384
7.702
7.284
7.291
7.066
7.604
6.962
7.349
7.617
4.190
0.88%
(0.46%)
11
39.45
LT debt₩B
30.39
31.01
36.04
36.12
41.92
43.56
46.34
48.68
46.56
44.51
30.63
1.20%
4.99%
30
Revenue
₩34.58B
2.14%
1.00×
Cost of revenue
₩19.92B
2.67%
1.05×
Operating expenses
₩4.805B
1.16%
0.91×
Goodwill & intangibles
13.57%
Spread over hurdle
(3.38%)