15.92
Revenue₩B
12.09
13.22
14.36
15.84
16.84
18.59
19.87
21.47
23.43
25.11
16.40
8.31%
8.60%
66
17.29
Revenue growth%
13.64
15.69
16.84
16.30
17.33
15.43
14.40
14.22
12.95
13.06
7.46
14.22
14.91
34
24.46
Gross margin%
12.41
10.46
8.55
6.02
4.72
5.48
6.13
3.57
0.80
0.78
19.96
3.57
5.75
82
8.56
Operating margin%
31.46
29.76
31.53
33.49
34.76
33.01
30.99
31.05
32.84
34.56
26.64
32.84
32.18
51
12.43
Net margin%
10.24
11.86
12.75
13.74
14.73
13.35
13.08
11.82
10.45
10.42
3.17
11.82
12.31
22
17.45
P/E ratio (avg)x
17.54
15.92
16.65
15.86
13.90
12.25
12.70
13.29
14.09
15.02
26.01
13.29
14.55
75
18.01
EV/EBITx
70.73
69.05
80.22
86.48
98.76
103.2
121.0
142.5
137.3
152.7
23.74
137.3
101.0
73
3.10
FCF yield (avg)%
3.48
1.95
1.28
0.40
1.24
0.53
0.40
0.40
1.72
0.41
4.05
0.41
0.89
22
21.72
FCF margin%
23.49
24.79
22.11
19.24
18.67
20.84
21.24
19.03
16.83
19.66
25.52
19.66
20.25
43
1.140
FCF / Net incomex
2.552
2.672
2.611
2.653
2.763
3.246
3.152
3.378
3.252
3.261
0.264
3.252
2.958
87
23.40
ROIC%
20.32
17.67
18.12
17.41
16.66
18.92
19.19
17.52
18.38
15.94
7.02
18.38
17.89
78
9.91
Return on equity%
5.84
6.27
8.88
10.64
11.43
12.07
15.06
16.84
18.33
21.23
12.06
16.84
11.75
13
16.24
Return on assets%
9.80
8.49
6.65
6.93
5.51
3.19
4.75
1.91
1.15
0.40
16.66
1.91
5.13
66
483.63
EPS₩
170.71
166.61
191.83
197.76
230.53
238.67
253.53
263.80
274.64
283.30
497.37
4.21%
6.29%
—
4.89
EPS growth%
29.74
31.48
32.95
34.58
36.28
35.44
38.39
36.40
38.36
36.88
17.22
36.88
35.86
71
386.03
Bookvalue per sh₩
619.30
600.02
547.68
570.69
556.99
627.16
642.68
685.89
707.69
755.74
183.01
6.29%
1.87%
—
234.71
FCF per share₩
447.78
495.62
544.03
564.44
558.50
602.46
545.41
515.83
504.04
485.25
390.17
(2.77%)
1.78%
—
396.04
Dividend per sh₩
539.66
542.80
511.34
530.45
545.81
606.89
636.03
706.15
681.43
659.01
187.31
3.84%
2.44%
—
28.91
Div yield (avg)%
24.00
26.91
29.61
27.92
26.55
28.47
30.59
32.54
29.58
31.64
19.79
30.59
29.03
20
17.75
Payout ratio%
29.63
29.38
26.43
29.22
29.93
30.49
28.98
30.92
28.65
30.68
14.01
30.49
29.51
55
23.76
Shares (diluted)M
25.71
24.36
24.75
24.35
25.64
25.89
26.39
28.46
28.44
27.37
24.69
1.32%
0.57%
38
25.81
Buyback yield%
28.29
29.22
27.77
27.42
25.65
26.98
27.03
24.48
23.56
23.10
22.16
24.48
27.01
75
1.205
D/E ratiox
0.829
0.797
0.886
0.887
0.794
0.804
0.707
0.704
0.619
0.546
0.511
0.704
0.796
21
1.125
Enterprise value₩B
7.576
7.137
8.007
7.901
8.745
9.716
9.376
9.380
9.369
8.954
13.98
0.47%
3.10%
93
17.34
LT debt₩B
25.21
23.57
22.70
24.31
26.32
26.99
23.83
21.49
20.07
20.88
21.41
(4.52%)
(2.33%)
95
Revenue
₩25.11B
8.60%
1.00×
Cost of revenue
₩17.33B
8.45%
0.99×
Operating expenses
₩5.053B
8.79%
1.02×
Goodwill & intangibles
15.35%
Spread over hurdle
(4.35%)