0.867
Revenue₩B
6.735
7.259
7.894
8.683
9.590
10.31
10.94
11.68
12.76
13.99
0.939
7.84%
8.28%
47
2.92
Revenue growth%
33.06
34.33
35.88
35.94
36.46
34.21
36.45
36.36
34.73
36.94
5.92
36.36
35.91
52
6.39
Gross margin%
19.93
17.78
17.85
18.48
21.15
18.23
16.93
17.80
19.39
17.46
7.82
17.80
18.04
94
9.77
Operating margin%
7.46
5.87
4.85
7.58
9.55
7.65
7.31
5.54
7.50
6.03
24.77
7.31
7.39
81
9.64
Net margin%
23.95
26.62
25.48
28.02
26.05
24.25
25.96
25.80
23.34
20.36
19.45
24.25
25.64
32
23.38
P/E ratio (avg)x
11.50
12.42
13.70
14.55
14.29
15.19
13.80
12.70
12.04
12.11
20.20
12.70
13.20
51
23.57
EV/EBITx
16.84
17.47
18.61
19.86
19.93
19.12
21.60
22.30
26.70
28.50
18.77
22.30
19.89
91
19.58
FCF yield (avg)%
27.58
26.43
27.36
27.38
27.36
28.82
31.45
32.03
33.75
32.48
13.74
32.03
28.20
29
17.83
FCF margin%
9.65
10.29
7.30
8.96
6.37
7.18
6.67
4.04
1.84
0.40
7.91
4.04
6.92
35
0.338
FCF / Net incomex
1.958
2.097
2.056
2.001
2.025
2.090
1.849
1.820
1.977
2.093
0.423
1.977
2.013
16
27.21
ROIC%
30.10
31.98
30.02
30.81
31.74
30.30
28.91
27.37
29.68
29.54
6.01
29.54
30.06
91
12.66
Return on equity%
15.15
15.60
16.73
17.24
16.65
18.90
20.69
21.40
18.43
16.48
20.93
18.90
16.98
67
16.04
Return on assets%
30.64
29.39
30.74
28.94
30.42
30.96
32.40
32.93
34.82
34.98
25.71
32.93
30.85
25
425.82
EPS₩
447.14
427.51
421.26
427.70
400.89
369.36
412.39
457.02
492.28
478.66
441.73
3.61%
1.84%
—
5.35
EPS growth%
0.40
0.40
2.01
0.40
0.40
2.32
5.15
5.08
4.51
6.24
21.72
5.08
2.17
55
350.06
Bookvalue per sh₩
243.43
216.80
223.36
215.52
191.13
206.83
181.19
171.04
173.48
161.52
369.36
(3.31%)
(4.31%)
—
531.86
FCF per share₩
737.98
740.23
879.58
862.40
920.47
1,092
1,298
1,538
1,769
2,145
367.50
18.44%
12.30%
—
337.50
Dividend per sh₩
559.37
621.25
691.19
688.80
753.37
800.33
918.01
1,083
1,094
1,268
365.24
10.98%
9.44%
—
24.23
Div yield (avg)%
16.15
14.06
15.24
17.58
17.06
15.21
17.69
15.04
12.86
15.06
9.29
15.06
15.22
60
21.45
Payout ratio%
10.57
8.95
6.60
4.91
2.91
3.35
5.96
2.98
4.94
2.13
4.88
3.35
4.93
8
20.83
Shares (diluted)M
20.22
19.44
17.12
16.84
18.62
16.78
16.04
16.88
17.24
17.13
20.65
(1.66%)
(2.90%)
25
15.39
Buyback yield%
24.85
25.18
27.35
24.61
23.79
25.17
24.85
22.77
23.24
26.04
8.81
24.85
24.85
46
1.530
D/E ratiox
1.325
1.161
1.205
1.133
1.147
0.971
1.042
1.026
0.966
0.912
0.677
0.971
1.088
19
18.19
Enterprise value₩B
21.10
22.79
25.02
29.12
29.29
30.21
31.33
35.24
39.15
38.51
8.563
5.62%
7.38%
39
7.318
LT debt₩B
20.52
22.74
20.86
19.78
20.29
17.72
18.37
16.47
17.96
17.38
1.516
(3.05%)
(2.48%)
8
Revenue
₩13.99B
8.28%
1.00×
Cost of revenue
₩9.790B
8.28%
1.00×
Operating expenses
₩2.105B
8.06%
0.98×
Goodwill & intangibles
14.55%
Spread over hurdle
(3.86%)