0.653
Revenue₩B
5.911
6.326
6.694
6.907
7.142
7.398
7.686
8.132
8.401
8.901
0.708
4.50%
4.79%
20
7.49
Revenue growth%
12.39
15.33
15.26
17.95
20.37
23.10
25.29
22.45
24.87
26.59
17.77
24.87
21.41
13
12.92
Gross margin%
15.01
17.67
15.91
16.45
18.94
17.34
19.92
20.06
19.31
17.11
4.74
19.31
17.51
70
14.33
Operating margin%
19.22
16.94
15.70
14.71
16.95
15.75
12.96
12.68
15.48
17.77
15.99
15.48
15.72
56
23.93
Net margin%
14.85
12.09
12.94
12.82
15.37
15.72
14.16
15.97
16.95
19.28
14.45
15.97
15.11
87
9.538
P/E ratio (avg)x
17.04
16.83
17.87
19.44
21.08
21.77
20.81
19.99
20.40
23.52
7.560
20.81
20.20
85
29.04
EV/EBITx
52.11
52.90
55.52
59.69
62.82
60.27
58.69
64.36
72.18
83.65
28.46
64.36
59.98
61
26.89
FCF yield (avg)%
6.29
6.97
7.69
7.43
7.75
7.62
7.73
5.43
4.02
6.56
22.49
6.56
7.20
67
19.93
FCF margin%
13.67
15.58
13.37
10.74
9.82
8.53
6.00
4.98
4.84
6.17
23.43
6.00
9.17
92
1.428
FCF / Net incomex
0.610
0.572
0.627
0.685
0.729
0.770
0.828
0.775
0.742
0.824
0.990
0.775
0.735
27
22.96
ROIC%
28.25
27.48
25.19
26.47
26.45
27.54
28.06
29.91
28.47
28.39
8.82
28.39
27.80
72
11.11
Return on equity%
10.32
13.06
13.29
14.70
11.75
12.55
13.23
12.27
13.97
12.20
7.01
12.55
12.80
84
16.24
Return on assets%
29.85
30.70
27.97
25.16
27.19
27.10
29.87
29.87
27.64
29.73
22.85
29.73
28.85
63
123.65
EPS₩
224.23
236.06
236.24
250.33
223.29
251.15
238.85
218.37
237.24
228.18
127.64
0.43%
(0.34%)
—
19.19
EPS growth%
1.18
2.56
1.31
0.92
2.91
1.67
2.94
4.33
5.96
6.56
21.66
4.33
2.73
55
283.84
Bookvalue per sh₩
215.19
226.49
250.19
296.11
289.41
317.28
349.41
340.13
337.60
388.73
265.95
6.08%
7.61%
—
293.17
FCF per share₩
268.40
267.47
292.66
321.97
334.21
314.88
326.27
343.61
315.00
288.18
209.04
(2.92%)
(0.15%)
—
308.91
Dividend per sh₩
251.90
249.50
255.68
280.23
260.49
283.81
260.50
247.65
255.94
254.99
194.21
(0.43%)
0.70%
—
12.39
Div yield (avg)%
1.38
4.03
6.08
6.90
5.41
7.65
6.90
4.88
2.58
3.68
17.19
4.88
5.14
95
16.93
Payout ratio%
20.99
18.00
15.85
16.16
18.26
16.47
18.66
21.45
18.47
16.27
19.52
18.47
18.13
8
8.380
Shares (diluted)M
8.331
7.143
6.351
6.085
5.368
4.952
5.193
4.496
4.763
4.046
8.107
(5.50%)
(6.65%)
43
5.81
Buyback yield%
18.95
18.07
16.46
19.03
17.95
16.13
13.62
11.03
11.39
13.06
2.58
13.06
16.29
86
1.558
D/E ratiox
1.068
1.200
1.163
1.213
1.242
1.333
1.496
1.650
1.591
1.764
0.739
1.591
1.287
85
7.048
Enterprise value₩B
6.986
7.027
8.076
7.734
8.085
9.057
8.742
8.531
8.955
8.487
7.701
0.97%
3.09%
19
7.670
LT debt₩B
2.290
2.588
2.391
2.319
2.552
2.582
2.778
2.968
3.365
3.199
6.577
4.63%
3.43%
51
Revenue
₩8.901B
4.79%
1.00×
Cost of revenue
₩6.140B
4.72%
0.99×
Operating expenses
₩2.028B
4.96%
1.02×
Spread over hurdle
(4.51%)