17.15
Revenue₩B
21.69
22.37
23.29
23.52
24.03
25.39
26.65
27.15
28.25
29.89
18.91
4.47%
3.73%
66
12.76
Revenue growth%
18.93
18.37
20.69
22.52
25.38
26.28
26.49
28.62
27.92
28.89
7.04
27.92
25.83
29
12.50
Gross margin%
24.02
21.14
19.57
20.56
22.36
22.40
23.69
24.93
25.39
24.87
17.34
24.87
23.05
38
25.93
Operating margin%
26.99
26.39
26.17
23.26
22.32
20.54
18.07
17.41
15.59
17.51
20.09
17.51
21.43
24
11.39
Net margin%
6.93
7.35
6.09
5.58
8.07
5.74
8.14
5.94
6.48
4.57
19.40
5.94
6.29
78
37.60
P/E ratio (avg)x
15.43
14.15
14.54
12.84
12.45
10.88
10.85
11.09
11.30
11.50
17.08
11.09
11.97
91
36.88
EV/EBITx
15.11
14.34
15.26
14.99
14.10
14.36
16.85
18.79
21.13
21.09
33.55
18.79
15.18
80
25.79
FCF yield (avg)%
11.65
9.98
8.87
11.84
10.35
10.15
12.10
10.89
10.10
11.14
26.88
10.89
10.62
26
9.58
FCF margin%
25.26
22.75
22.42
20.22
17.41
15.11
13.55
12.30
11.01
11.88
28.40
12.30
16.26
51
0.830
FCF / Net incomex
1.475
1.577
1.817
2.056
2.304
2.238
2.571
2.488
2.662
2.887
0.409
2.571
2.271
71
25.30
ROIC%
27.09
28.62
28.83
31.62
33.20
32.55
30.50
31.76
29.81
29.69
9.07
30.50
30.15
40
28.58
Return on equity%
19.08
19.20
19.65
21.73
22.04
21.62
22.46
24.82
22.19
20.19
4.46
22.19
21.67
78
24.56
Return on assets%
14.01
14.46
15.79
15.94
16.14
15.38
15.03
15.87
16.48
14.88
11.04
15.38
15.59
42
311.25
EPS₩
934.31
1,080
1,045
1,151
1,373
1,509
1,541
1,839
1,784
1,763
342.25
5.12%
8.54%
—
12.06
EPS growth%
22.03
21.39
22.18
22.88
22.84
20.35
19.08
18.46
18.66
19.47
12.39
19.08
20.87
19
363.84
Bookvalue per sh₩
555.93
511.44
455.55
436.85
421.66
420.23
399.67
358.98
364.40
380.77
459.88
(2.02%)
(3.51%)
—
192.44
FCF per share₩
684.15
797.18
794.82
846.93
976.75
1,146
1,300
1,261
1,223
1,409
636.87
7.60%
7.59%
—
538.09
Dividend per sh₩
660.86
764.00
826.63
886.31
1,047
1,212
1,368
1,343
1,315
1,459
381.16
6.87%
9.28%
—
7.25
Div yield (avg)%
18.90
19.20
19.50
19.13
19.50
20.52
22.23
24.46
21.57
23.44
3.65
22.23
20.01
22
17.71
Payout ratio%
22.99
21.95
23.23
25.63
27.95
28.51
25.55
24.33
23.72
20.80
12.95
24.33
24.03
80
25.03
Shares (diluted)M
27.77
29.16
31.81
29.04
32.01
36.03
36.08
37.23
33.80
34.36
25.29
1.43%
1.89%
91
10.23
Buyback yield%
28.66
26.86
27.14
26.10
27.62
29.14
29.11
27.59
26.04
25.94
10.83
27.59
27.36
77
0.212
D/E ratiox
2.490
2.364
2.265
2.242
2.226
2.615
2.483
2.390
2.256
2.515
0.394
2.483
2.377
5
21.73
Enterprise value₩B
28.35
30.16
32.64
37.77
41.78
44.29
47.51
47.17
56.57
55.31
5.064
5.77%
7.28%
30
5.716
LT debt₩B
13.66
11.99
11.87
12.01
10.36
9.813
8.974
8.106
8.605
8.363
20.55
(4.20%)
(5.04%)
66
Revenue
₩29.89B
3.73%
1.00×
Cost of revenue
₩17.20B
3.68%
0.99×
Operating expenses
₩5.167B
4.48%
1.07×