41.75
Revenue₩B
62.71
65.09
67.65
71.31
73.49
75.33
79.11
81.67
83.18
84.48
44.52
2.83%
3.49%
38
18.79
Revenue growth%
28.98
29.82
31.64
32.88
32.19
31.89
31.50
32.97
31.25
29.60
21.19
31.50
31.57
48
22.90
Gross margin%
20.38
20.05
18.29
18.73
18.13
16.51
17.44
18.59
17.41
17.21
20.05
17.41
18.21
76
26.58
Operating margin%
15.21
16.54
17.68
16.13
16.96
17.75
15.65
17.05
15.85
13.56
9.82
15.85
16.33
17
19.62
Net margin%
13.65
14.93
13.33
11.93
13.22
12.80
12.71
14.09
16.81
14.18
15.17
14.09
13.49
77
15.28
P/E ratio (avg)x
33.43
32.62
32.94
32.04
34.82
36.86
41.39
43.85
43.37
44.19
17.29
43.37
35.84
57
15.76
EV/EBITx
21.18
20.82
18.61
18.03
18.42
18.47
16.95
17.03
17.44
17.66
37.44
17.44
18.23
39
12.96
FCF yield (avg)%
8.26
9.83
11.00
13.96
14.35
16.40
14.77
15.72
17.20
19.80
8.66
16.40
14.56
90
19.49
FCF margin%
30.06
32.92
35.34
35.23
33.14
30.22
28.96
26.82
27.61
28.51
6.17
28.51
30.14
73
0.317
FCF / Net incomex
0.748
0.816
0.784
0.882
0.829
0.941
0.947
0.974
0.917
0.923
0.894
0.941
0.899
5
3.62
ROIC%
7.42
8.14
9.14
8.56
8.10
6.99
6.90
9.51
9.70
12.46
5.66
9.51
8.35
28
29.38
Return on equity%
10.30
11.58
11.49
11.60
9.81
11.39
13.85
14.87
17.53
17.33
17.18
14.87
11.59
22
12.59
Return on assets%
10.04
11.96
9.71
9.40
8.96
9.22
8.95
9.62
10.13
7.83
18.18
9.22
9.51
18
278.79
EPS₩
144.38
162.86
149.83
144.47
137.63
126.33
121.43
108.82
99.52
97.63
310.24
(6.64%)
(3.26%)
—
14.67
EPS growth%
5.87
5.17
5.46
7.65
10.09
12.88
13.35
13.37
14.74
16.12
6.86
13.37
11.49
23
193.47
Bookvalue per sh₩
185.50
199.17
183.66
173.43
148.56
149.21
133.69
140.41
132.38
118.50
314.38
(4.42%)
(4.63%)
—
247.73
FCF per share₩
383.14
455.32
486.40
495.49
561.37
658.24
723.69
819.08
816.16
919.60
219.21
10.38%
10.01%
—
105.82
Dividend per sh₩
129.38
147.39
148.23
157.25
149.27
151.61
141.03
150.93
158.96
180.24
84.15
3.84%
3.91%
—
6.84
Div yield (avg)%
28.06
28.48
30.52
32.70
31.90
29.48
32.36
32.56
29.80
31.91
29.55
31.91
31.21
18
11.10
Payout ratio%
12.59
14.90
14.21
16.07
18.21
19.77
21.73
18.75
21.32
22.04
9.34
21.32
18.48
18
88.55
Shares (diluted)M
92.38
96.79
98.25
96.96
91.13
81.96
92.91
99.64
112.8
127.8
89.72
7.00%
3.82%
89
7.68
Buyback yield%
27.37
27.20
29.83
28.46
31.00
33.11
34.08
33.47
30.89
33.67
5.06
33.47
30.95
21
1.792
D/E ratiox
1.627
1.762
1.661
1.594
1.760
1.811
1.796
1.728
1.928
2.135
0.396
1.811
1.761
84
54.17
Enterprise value₩B
67.02
61.23
59.03
62.22
56.68
59.68
54.50
59.04
59.18
66.38
15.53
3.21%
0.62%
29
18.73
LT debt₩B
98.20
111.2
109.7
108.7
121.7
137.8
158.0
160.2
181.4
215.7
61.50
12.12%
9.55%
23
Revenue
₩84.48B
3.49%
1.00×
Cost of revenue
₩45.39B
3.60%
1.01×
Operating expenses
₩9.983B
3.32%
0.98×
Goodwill & intangibles
18.20%
Return on capital
147.93%
Spread over hurdle
141.68%