1.123
Revenue₩B
3.249
3.523
3.783
4.031
4.464
4.865
5.252
5.837
6.281
7.002
1.217
9.42%
8.90%
55
24.48
Revenue growth%
8.01
10.12
9.10
7.25
8.38
10.99
8.67
6.80
9.17
6.63
10.31
8.67
8.53
40
10.11
Gross margin%
6.76
6.06
8.70
10.01
9.59
7.08
4.89
2.36
5.31
3.50
4.23
4.89
6.41
59
5.07
Operating margin%
28.50
30.91
31.07
30.00
27.70
25.17
25.40
25.35
27.39
29.80
16.99
25.40
28.10
73
15.98
Net margin%
19.86
20.05
21.73
21.89
24.56
24.23
24.71
24.94
23.00
22.31
5.78
24.23
22.65
27
14.06
P/E ratio (avg)x
8.863
9.135
9.433
9.599
9.924
10.06
10.93
11.20
11.53
11.10
11.72
11.10
9.991
13
16.61
EV/EBITx
26.71
26.51
24.71
23.79
25.37
23.23
26.31
26.07
24.25
23.94
15.07
24.25
25.04
60
16.56
FCF yield (avg)%
11.70
11.80
14.06
16.52
17.22
19.94
21.24
19.83
19.20
17.32
12.70
19.83
17.27
20
21.30
FCF margin%
27.53
26.34
25.74
24.92
22.76
20.39
20.52
21.57
23.66
25.16
24.47
21.57
24.29
41
1.056
FCF / Net incomex
0.465
0.437
0.484
0.441
0.495
0.538
0.512
0.511
0.475
0.520
0.636
0.512
0.489
37
14.79
ROIC%
10.67
9.91
8.61
10.31
12.52
15.22
13.92
16.32
16.49
19.30
7.10
16.32
13.22
49
17.24
Return on equity%
6.81
8.37
7.13
7.79
7.97
5.44
5.41
6.67
9.62
9.29
15.17
6.67
7.46
84
26.47
Return on assets%
26.62
24.37
23.97
22.49
21.76
24.63
24.35
21.90
23.40
22.79
4.18
23.40
23.69
69
281.54
EPS₩
99.73
103.09
102.17
91.26
96.61
105.24
96.63
106.07
101.82
102.40
306.11
1.17%
0.46%
—
10.28
EPS growth%
7.04
6.88
4.79
4.10
6.87
5.29
5.23
4.68
5.81
4.82
2.29
5.23
5.26
45
274.67
Bookvalue per sh₩
132.24
128.08
128.27
141.14
131.66
114.87
108.74
99.31
108.92
107.47
265.36
(3.98%)
(1.65%)
—
108.49
FCF per share₩
281.32
274.71
265.63
257.46
275.73
283.65
312.42
320.27
342.10
333.01
309.54
3.85%
2.96%
—
249.84
Dividend per sh₩
252.79
237.30
216.84
200.47
198.41
197.02
176.40
169.55
149.53
143.58
70.37
(6.26%)
(6.65%)
—
7.88
Div yield (avg)%
0.40
3.04
2.06
2.67
0.50
2.67
3.64
3.81
4.83
5.55
14.58
3.81
2.86
46
19.36
Payout ratio%
8.35
11.23
9.09
8.59
7.14
7.07
6.78
3.97
4.53
5.92
23.21
5.92
7.10
60
9.566
Shares (diluted)M
7.397
7.169
7.094
6.749
5.942
5.352
4.893
5.090
5.477
4.893
9.428
(3.81%)
(5.16%)
53
3.10
Buyback yield%
22.69
19.82
21.38
20.73
21.19
21.91
24.03
25.79
25.32
25.83
8.31
25.32
22.30
69
0.443
D/E ratiox
0.250
0.259
0.254
0.239
0.251
0.266
0.249
0.235
0.224
0.191
1.335
0.235
0.250
82
1.501
Enterprise value₩B
1.815
1.881
2.185
2.387
2.645
2.892
3.410
3.901
4.603
4.804
5.376
12.68%
10.80%
54
1.296
LT debt₩B
2.648
2.836
3.099
3.356
3.480
3.314
3.010
2.801
2.541
2.624
2.129
(5.49%)
(0.54%)
6
Revenue
₩7.002B
8.90%
1.00×
Cost of revenue
₩4.593B
9.02%
1.01×
Operating expenses
₩1.676B
8.76%
0.99×
Spread over hurdle
(2.49%)