6.287
Revenue₩B
4.038
4.374
4.660
5.084
5.413
5.682
6.171
6.599
7.233
7.689
6.910
7.27%
7.56%
42
18.72
Revenue growth%
29.65
26.77
29.76
31.83
34.21
34.65
36.05
38.33
37.23
37.71
6.49
37.23
34.43
32
9.51
Gross margin%
28.32
29.07
31.04
28.37
30.11
31.87
30.88
31.20
32.03
33.29
9.12
31.87
30.96
48
21.01
Operating margin%
17.05
16.83
16.95
15.76
16.76
18.81
20.50
19.81
20.50
20.30
8.26
20.30
17.93
8
20.98
Net margin%
8.72
5.81
8.52
7.03
4.30
7.00
9.86
7.13
9.84
9.34
14.70
9.34
7.82
25
26.43
P/E ratio (avg)x
23.75
24.07
25.66
25.68
27.79
32.07
31.00
29.44
31.92
33.21
29.23
31.92
28.62
55
29.49
EV/EBITx
33.90
35.63
38.11
41.24
45.70
54.21
54.69
58.70
58.99
65.29
14.60
58.70
49.95
90
7.50
FCF yield (avg)%
24.98
22.82
21.65
23.80
26.14
24.73
22.72
24.67
21.75
22.99
8.69
22.99
23.40
75
4.68
FCF margin%
2.41
1.01
1.34
0.40
0.40
1.38
2.54
3.01
0.40
0.40
20.59
1.38
1.17
56
0.241
FCF / Net incomex
1.007
1.058
1.144
1.117
1.146
1.221
1.297
1.384
1.641
1.744
1.506
1.384
1.184
67
26.45
ROIC%
20.52
21.87
18.98
19.39
18.19
16.17
16.89
18.21
17.37
18.79
7.77
17.37
18.50
66
5.64
Return on equity%
28.45
28.28
28.53
28.40
27.96
27.91
26.40
28.77
31.36
29.52
21.51
28.77
28.43
74
28.88
Return on assets%
15.38
14.74
15.54
15.73
12.84
12.47
13.74
14.22
16.69
17.41
19.69
14.22
15.06
13
128.49
EPS₩
115.73
106.82
99.97
108.80
108.69
103.91
106.20
106.88
106.84
101.85
132.65
(1.29%)
(0.98%)
—
2.16
EPS growth%
15.38
14.94
14.32
12.69
12.58
12.16
11.77
13.25
14.23
15.29
7.30
13.25
13.74
35
206.46
Bookvalue per sh₩
43.66
41.32
44.00
44.61
41.10
35.98
31.74
31.07
34.07
34.49
49.94
(3.45%)
(3.36%)
—
300.84
FCF per share₩
232.73
240.29
269.71
265.75
305.45
317.17
364.33
337.26
363.91
370.89
164.03
3.96%
5.89%
—
230.60
Dividend per sh₩
152.17
149.20
159.01
153.49
140.70
151.94
162.67
147.99
135.00
143.62
248.84
0.41%
(0.54%)
—
23.72
Div yield (avg)%
15.10
14.30
15.09
13.27
15.99
13.47
16.30
17.22
17.43
17.84
10.04
17.22
15.55
15
7.70
Payout ratio%
21.20
22.78
21.05
22.90
20.42
21.45
21.28
22.84
22.41
24.24
20.94
22.41
21.93
94
9.664
Shares (diluted)M
17.79
17.75
20.79
20.90
22.31
22.24
22.85
23.06
23.19
27.69
9.544
4.42%
6.03%
53
13.68
Buyback yield%
7.33
9.90
8.27
5.77
7.65
9.06
6.75
8.91
8.10
8.42
15.19
8.42
8.18
56
0.476
D/E ratiox
0.188
0.202
0.231
0.271
0.311
0.300
0.337
0.343
0.407
0.477
0.568
0.343
0.306
19
1.408
Enterprise value₩B
1.170
1.371
1.650
1.696
1.798
1.902
2.256
2.624
2.812
2.870
5.007
9.80%
10.02%
12
0.772
LT debt₩B
3.765
3.994
4.068
4.139
4.547
4.444
4.884
5.294
5.767
6.089
0.479
6.02%
4.21%
43
Revenue
₩7.689B
7.56%
1.00×
Cost of revenue
₩5.211B
7.26%
0.97×
Operating expenses
₩1.479B
8.12%
1.05×
Cash and investments
18.76%
Spread over hurdle
20.92%