1.249
Revenue₩B
4.989
5.122
5.212
5.311
5.359
5.662
5.739
5.842
5.905
6.075
1.301
2.54%
2.44%
66
22.47
Revenue growth%
14.57
15.85
18.05
18.22
18.22
20.13
17.57
16.54
18.35
16.92
21.75
17.57
17.81
37
4.74
Gross margin%
32.06
33.94
33.32
33.86
35.94
38.02
36.49
37.56
37.94
39.08
7.69
37.94
36.22
63
2.07
Operating margin%
21.55
22.86
23.70
20.87
19.57
20.43
23.38
24.70
22.44
23.89
24.91
23.38
22.65
75
8.40
Net margin%
7.21
6.29
3.83
5.46
3.33
4.60
3.51
5.82
2.86
3.99
23.51
3.99
4.29
67
21.21
P/E ratio (avg)x
26.59
27.58
29.74
32.60
37.57
41.71
49.72
49.91
57.30
58.35
10.40
49.91
39.64
62
13.60
EV/EBITx
17.08
19.21
19.49
22.08
23.65
26.94
31.38
33.82
39.38
38.01
17.22
33.82
25.29
26
2.94
FCF yield (avg)%
20.43
22.53
21.79
21.30
22.05
24.77
23.60
24.43
22.41
22.72
12.72
23.60
22.47
75
14.18
FCF margin%
18.98
16.11
13.25
12.57
11.87
12.31
10.62
10.67
10.61
10.40
18.74
10.62
12.09
44
0.926
FCF / Net incomex
1.824
1.714
1.910
2.151
2.242
2.176
2.396
2.513
2.678
2.482
1.660
2.482
2.209
26
24.61
ROIC%
4.70
2.79
3.59
1.00
3.64
0.80
0.56
2.54
0.40
2.30
8.15
0.80
2.42
41
20.94
Return on equity%
26.75
27.09
24.31
23.39
23.08
22.60
22.82
21.73
18.76
17.10
6.64
21.73
22.95
37
3.58
Return on assets%
32.62
30.71
31.26
28.54
30.55
33.04
30.37
28.24
26.30
26.92
27.51
28.24
30.46
75
98.83
EPS₩
310.02
354.42
398.13
414.91
472.97
546.12
587.21
571.78
656.14
671.14
107.82
7.25%
9.41%
—
23.43
EPS growth%
24.35
24.57
23.63
20.91
19.43
16.50
17.84
15.78
15.91
16.57
15.62
16.50
18.63
71
252.04
Bookvalue per sh₩
165.02
189.77
212.11
198.47
231.08
236.48
225.84
238.97
279.87
268.41
143.43
3.04%
6.61%
—
53.60
FCF per share₩
190.16
210.12
206.22
218.33
261.33
285.22
309.21
347.06
393.91
413.27
254.62
9.60%
9.46%
—
225.27
Dividend per sh₩
157.92
139.54
127.55
109.00
92.86
95.50
103.74
90.50
94.67
97.96
187.70
1.08%
(5.11%)
—
22.25
Div yield (avg)%
8.60
7.00
9.04
6.20
5.14
7.89
5.65
3.27
4.80
6.68
28.15
5.65
6.44
43
23.12
Payout ratio%
19.03
22.01
23.37
22.68
24.02
23.82
24.72
27.33
25.67
27.82
28.42
25.67
23.92
56
23.52
Shares (diluted)M
18.47
18.87
16.23
14.56
15.44
13.99
14.72
14.76
14.91
15.56
24.42
0.16%
(2.80%)
68
2.87
Buyback yield%
7.60
7.06
7.75
9.42
6.57
4.07
1.59
3.73
3.00
0.40
16.73
3.00
5.32
57
0.708
D/E ratiox
0.576
0.598
0.559
0.598
0.635
0.641
0.668
0.689
0.658
0.694
1.491
0.668
0.638
27
1.622
Enterprise value₩B
0.734
0.872
1.006
1.120
1.298
1.244
1.323
1.294
1.314
1.284
1.440
(0.22%)
7.58%
77
3.371
LT debt₩B
1.791
2.169
2.500
2.597
2.890
2.984
3.614
3.854
4.216
4.860
2.820
10.96%
11.80%
52
Revenue
₩6.075B
2.44%
1.00×
Cost of revenue
₩4.253B
2.44%
1.00×
Operating expenses
₩870.4M
1.94%
0.95×
Cash and investments
15.37%
Spread over hurdle
(2.57%)