0.850
Revenue₩B
4.685
4.858
5.078
5.197
5.406
5.558
5.759
5.867
5.912
6.175
0.916
2.70%
2.92%
20
28.25
Revenue growth%
22.14
24.55
25.26
23.64
24.31
25.05
25.32
24.07
24.40
21.68
24.31
24.40
24.36
50
27.40
Gross margin%
22.10
19.22
19.30
21.96
23.42
21.68
21.99
21.57
19.49
17.99
17.91
21.57
21.63
56
26.78
Operating margin%
0.72
2.68
2.07
2.92
2.21
2.53
1.50
1.76
1.86
4.45
19.19
1.86
2.14
20
4.57
Net margin%
27.94
25.42
24.15
26.86
27.17
30.07
31.07
30.77
33.01
32.87
21.68
31.07
29.00
21
19.24
P/E ratio (avg)x
50.87
60.93
63.56
68.44
79.72
83.52
86.89
103.3
101.9
111.3
12.58
101.9
81.62
83
34.36
EV/EBITx
33.50
39.55
46.49
47.94
51.04
51.31
58.48
62.69
63.83
64.30
13.72
62.69
51.17
90
17.73
FCF yield (avg)%
31.06
33.43
33.27
32.61
34.96
34.53
35.87
38.03
37.44
36.41
2.09
36.41
34.74
25
10.21
FCF margin%
15.94
18.67
16.42
18.68
20.32
21.01
18.64
21.10
19.01
16.22
21.26
19.01
18.67
69
1.530
FCF / Net incomex
0.557
0.654
0.695
0.723
0.698
0.722
0.772
0.845
0.919
0.940
1.305
0.845
0.723
20
9.72
ROIC%
17.78
19.12
16.57
17.27
16.34
14.56
15.91
17.34
14.88
13.29
22.33
14.88
16.45
79
4.11
Return on equity%
18.79
19.06
20.36
20.18
19.50
20.14
18.96
19.37
20.14
20.58
11.46
20.14
19.82
14
18.07
Return on assets%
13.72
11.54
14.11
16.82
18.47
21.33
21.54
22.02
20.33
19.46
29.95
21.33
18.97
51
155.19
EPS₩
93.67
98.53
95.70
106.95
103.77
105.46
104.49
95.77
91.76
88.32
159.17
(3.17%)
(1.23%)
—
5.71
EPS growth%
8.94
11.46
8.95
11.40
12.99
12.13
10.80
10.39
8.50
7.43
6.53
10.39
10.59
33
178.77
Bookvalue per sh₩
202.11
195.33
226.02
258.35
269.84
302.76
322.88
364.83
379.62
358.63
98.11
5.85%
5.74%
—
181.43
FCF per share₩
84.13
82.04
89.29
88.01
87.18
95.59
98.15
106.25
104.33
124.56
121.80
7.40%
4.66%
—
158.77
Dividend per sh₩
121.53
120.37
109.20
98.44
87.27
86.64
93.99
85.61
73.75
78.68
92.32
(2.05%)
(3.54%)
—
23.85
Div yield (avg)%
12.16
13.56
11.85
9.28
9.43
10.36
12.94
12.40
13.42
15.78
18.46
12.94
12.28
73
7.05
Payout ratio%
13.74
11.54
12.10
13.59
15.12
14.20
15.89
16.86
18.71
17.10
18.10
16.86
14.66
7
23.24
Shares (diluted)M
23.38
25.59
27.05
24.79
25.09
25.31
26.91
26.10
28.80
28.09
23.06
2.29%
1.41%
12
21.01
Buyback yield%
31.61
33.96
32.66
29.80
30.17
28.76
31.27
31.27
31.37
32.75
7.89
31.27
31.32
61
0.776
D/E ratiox
0.135
0.115
0.107
0.091
0.083
0.075
0.072
0.077
0.083
0.086
0.954
0.077
0.085
42
4.353
Enterprise value₩B
7.047
8.267
9.973
10.66
10.60
12.81
12.84
14.66
15.78
16.61
2.426
9.39%
10.57%
57
2.769
LT debt₩B
4.574
4.856
5.054
5.745
6.298
7.069
8.290
8.296
9.399
10.65
4.113
11.07%
8.77%
41
Revenue
₩6.175B
2.92%
1.00×
Cost of revenue
₩4.312B
2.89%
1.00×
Operating expenses
₩751.3M
1.77%
0.89×
Property and equipment
16.78%
Spread over hurdle
12.55%