0.841
Revenue₩B
2.044
2.162
2.268
2.408
2.536
2.589
2.692
2.865
2.934
2.998
0.864
3.41%
4.53%
29
12.54
Revenue growth%
34.20
33.40
31.71
32.60
31.83
34.77
32.85
35.44
36.04
35.33
28.34
35.33
33.80
27
25.62
Gross margin%
10.45
8.45
6.10
6.87
6.23
5.25
7.67
10.41
8.05
7.71
9.65
7.71
7.69
14
10.18
Operating margin%
29.95
31.46
32.16
29.63
27.74
29.22
27.66
26.39
28.52
30.90
19.26
28.52
29.42
40
21.56
Net margin%
24.61
25.95
24.58
25.18
27.05
27.97
26.89
28.83
31.76
32.69
17.11
28.83
26.97
62
16.94
P/E ratio (avg)x
29.25
33.46
37.05
41.03
44.30
43.65
50.18
49.76
51.81
56.70
19.42
50.18
43.97
45
8.765
EV/EBITx
15.06
14.42
13.82
14.51
15.38
15.45
17.40
16.94
18.20
17.82
6.335
17.40
15.41
12
14.76
FCF yield (avg)%
12.88
11.44
12.19
9.39
7.93
9.76
9.28
10.07
8.66
11.17
20.30
9.76
9.91
20
23.65
FCF margin%
17.14
15.82
12.89
14.92
15.49
16.26
16.88
17.19
18.04
19.04
29.89
17.19
16.57
44
0.106
FCF / Net incomex
0.466
0.503
0.587
0.640
0.637
0.671
0.686
0.705
0.801
0.890
0.341
0.705
0.656
66
23.23
ROIC%
30.12
32.50
33.43
33.66
35.24
34.83
36.37
37.12
34.54
35.27
15.37
35.27
34.69
22
23.36
Return on equity%
13.74
12.91
13.54
14.74
13.37
15.93
14.64
17.10
18.52
17.36
15.87
17.10
14.69
86
24.81
Return on assets%
16.24
13.33
12.92
11.12
9.23
10.40
12.37
15.22
13.10
10.52
26.42
12.37
12.64
84
187.00
EPS₩
339.04
367.04
414.75
492.09
558.75
625.43
623.03
619.79
598.11
633.81
202.31
2.55%
7.29%
—
27.17
EPS growth%
23.69
23.41
22.56
22.90
21.36
23.31
24.68
25.20
24.67
24.00
23.30
24.67
23.55
13
45.92
Bookvalue per sh₩
258.04
258.15
243.83
208.87
228.37
207.59
193.90
180.70
169.18
177.45
172.00
(4.92%)
(2.86%)
—
71.71
FCF per share₩
262.27
263.74
251.36
239.64
258.74
287.10
284.08
296.23
330.25
306.66
67.78
3.46%
2.92%
—
110.04
Dividend per sh₩
173.71
170.53
181.52
177.19
157.34
154.34
157.68
151.03
136.43
136.25
128.40
(2.84%)
(1.89%)
—
13.82
Div yield (avg)%
1.14
0.40
0.84
0.40
3.40
3.48
1.26
0.40
0.40
3.37
17.60
1.26
0.99
18
16.33
Payout ratio%
2.25
0.40
1.27
0.40
2.28
0.40
0.40
0.40
0.40
0.40
20.34
0.40
0.40
71
5.492
Shares (diluted)M
6.179
6.053
6.370
5.682
5.185
5.238
4.814
4.751
4.677
4.172
5.634
(4.25%)
(2.78%)
30
11.37
Buyback yield%
11.73
9.59
7.99
9.40
9.22
9.55
12.30
12.31
13.61
15.20
8.56
12.31
10.66
15
1.685
D/E ratiox
0.733
0.702
0.768
0.848
0.795
0.876
0.816
0.784
0.845
0.808
0.408
0.816
0.802
91
1.224
Enterprise value₩B
2.004
2.081
2.108
1.990
1.911
1.776
1.860
1.697
1.622
1.781
2.063
(1.40%)
(0.96%)
37
2.344
LT debt₩B
3.054
3.132
2.913
3.325
3.246
3.612
3.350
3.786
4.083
4.172
0.580
5.14%
3.67%
24
Revenue
₩2.998B
4.53%
1.00×
Cost of revenue
₩1.989B
4.36%
0.98×
Operating expenses
₩357.8M
4.38%
0.99×
Cash and investments
16.67%
Goodwill & intangibles
15.81%
Spread over hurdle
37.91%