2.230
Revenue₩B
5.166
5.140
5.157
5.274
5.374
5.499
5.637
5.798
5.752
5.831
2.458
1.64%
1.42%
47
3.18
Revenue growth%
11.57
9.13
10.73
8.44
6.72
4.81
2.81
1.70
1.20
0.40
19.61
1.70
5.77
84
27.73
Gross margin%
2.09
0.89
0.40
3.30
2.52
2.43
1.37
0.40
1.31
2.79
5.22
1.37
1.73
61
19.91
Operating margin%
21.86
20.51
19.87
22.79
21.36
22.05
24.21
26.99
29.02
31.15
4.34
26.99
22.42
72
12.20
Net margin%
25.22
24.93
24.66
25.87
28.44
27.76
24.99
26.93
28.66
30.02
4.02
27.76
26.40
65
18.00
P/E ratio (avg)x
18.67
21.27
24.51
26.93
31.45
33.67
35.39
37.88
42.55
49.68
35.90
37.88
32.56
73
32.66
EV/EBITx
18.97
17.90
18.03
18.49
16.52
15.24
13.78
12.70
11.53
10.35
21.54
12.70
15.88
42
16.04
FCF yield (avg)%
3.99
1.94
4.29
6.34
4.09
2.22
4.89
2.59
2.53
0.40
14.89
2.53
3.29
33
16.91
FCF margin%
22.67
20.21
19.76
18.48
20.99
23.35
20.64
17.99
20.69
22.60
5.13
20.69
20.67
12
0.575
FCF / Net incomex
0.304
0.300
0.279
0.254
0.278
0.292
0.311
0.339
0.345
0.320
1.402
0.320
0.302
8
6.56
ROIC%
7.61
5.39
5.51
5.52
3.38
0.74
0.73
1.46
1.14
1.03
3.22
1.03
2.42
66
5.38
Return on equity%
6.90
9.18
8.92
8.66
8.42
8.42
7.65
9.84
9.38
9.45
11.14
9.38
8.79
90
6.41
Return on assets%
9.56
9.80
12.02
10.89
9.76
10.71
13.43
15.68
14.27
13.35
4.64
13.43
11.46
70
237.71
EPS₩
52.62
48.58
54.82
57.03
53.89
57.85
56.82
56.86
60.17
63.02
243.64
3.18%
2.15%
—
23.99
EPS growth%
19.08
20.41
20.60
19.86
19.51
18.00
17.19
16.18
14.71
17.28
29.69
17.19
18.54
92
123.72
Bookvalue per sh₩
245.96
260.12
290.62
318.94
331.11
373.52
414.51
412.75
463.41
523.45
221.10
9.59%
7.29%
—
177.39
FCF per share₩
178.28
180.08
163.21
175.44
194.14
211.77
200.20
175.02
179.59
193.40
169.85
(0.08%)
(0.49%)
—
97.17
Dividend per sh₩
60.24
54.33
49.37
44.66
44.31
49.13
53.22
59.44
64.26
60.74
57.82
6.51%
(0.25%)
—
9.98
Div yield (avg)%
32.54
32.38
30.52
31.71
30.13
31.39
31.63
31.29
32.16
30.04
28.87
31.39
31.51
29
17.81
Payout ratio%
25.57
26.42
23.82
24.47
24.57
25.68
28.18
25.39
26.54
28.09
19.25
26.54
25.62
85
18.54
Shares (diluted)M
18.56
19.96
17.97
18.42
17.94
18.00
16.96
15.03
16.22
16.31
18.15
(1.88%)
(1.11%)
49
20.92
Buyback yield%
18.56
20.77
20.89
20.52
18.60
17.16
14.83
17.62
15.61
18.43
21.26
17.16
18.50
71
1.497
D/E ratiox
0.753
0.824
0.807
0.958
1.078
1.190
1.169
1.227
1.411
1.710
0.694
1.227
1.124
29
6.062
Enterprise value₩B
2.920
2.775
3.007
3.154
2.951
3.186
3.488
3.242
3.381
3.456
1.809
3.21%
1.47%
85
4.223
LT debt₩B
5.020
5.316
5.193
5.575
5.677
5.377
5.014
5.136
5.508
5.757
1.814
0.28%
0.90%
42
Revenue
₩5.831B
1.42%
1.00×
Cost of revenue
₩4.082B
1.51%
1.01×
Operating expenses
₩826.9M
2.05%
1.06×
Cash and investments
17.17%
Spread over hurdle
30.83%