13.97
Revenue₩B
30.11
31.49
33.65
36.16
39.38
41.54
43.81
47.65
51.33
55.82
14.93
7.23%
7.12%
7
7.52
Revenue growth%
13.57
15.83
12.96
14.74
16.48
15.76
17.14
16.07
16.53
19.21
2.71
16.53
15.95
29
27.63
Gross margin%
8.80
9.62
6.94
7.89
5.27
5.44
6.26
7.26
9.90
9.79
17.06
7.26
7.57
70
12.73
Operating margin%
27.33
29.34
27.32
25.89
24.26
21.88
22.03
21.45
18.67
17.51
27.83
21.45
23.14
15
22.87
Net margin%
7.51
5.35
6.45
6.85
9.57
7.16
8.97
6.66
5.92
8.17
27.32
7.16
7.01
76
22.51
P/E ratio (avg)x
43.52
46.44
42.33
41.78
45.04
39.85
38.74
35.92
37.88
40.08
37.71
38.74
40.93
17
25.94
EV/EBITx
24.56
26.20
28.06
25.70
23.94
24.74
23.32
20.94
20.18
21.26
9.118
21.26
24.25
13
29.65
FCF yield (avg)%
11.00
12.39
10.60
11.97
10.94
10.69
12.20
10.41
12.40
15.07
4.50
12.20
11.49
76
8.21
FCF margin%
15.98
15.93
15.13
14.96
17.85
16.15
15.09
15.98
14.62
13.04
14.14
15.09
15.53
88
0.616
FCF / Net incomex
0.651
0.748
0.802
0.821
0.845
0.844
0.861
0.929
0.960
0.919
0.139
0.919
0.845
21
29.35
ROIC%
1.41
0.65
2.16
3.45
5.63
7.91
8.56
9.71
12.22
13.64
9.71
9.71
6.77
24
10.27
Return on equity%
27.75
26.94
25.52
27.66
27.99
30.34
31.05
28.22
27.41
27.95
2.04
28.22
27.85
23
27.89
Return on assets%
2.12
1.20
1.89
1.40
1.43
3.37
2.07
1.16
1.78
1.19
14.97
1.78
1.60
14
1,032
EPS₩
855.25
1,007
1,078
1,172
1,148
1,134
1,215
1,276
1,340
1,575
1,111
6.52%
8.05%
—
12.09
EPS growth%
29.01
31.67
30.10
29.66
31.85
31.42
28.50
30.02
32.26
32.85
15.33
31.42
30.76
77
969.29
Bookvalue per sh₩
1,164
1,407
1,416
1,597
1,855
1,835
1,981
2,357
2,461
2,530
670.20
6.40%
9.71%
—
448.58
FCF per share₩
511.25
602.13
647.93
628.60
676.76
771.47
865.39
952.54
1,065
1,032
776.32
8.81%
8.65%
—
364.36
Dividend per sh₩
602.33
627.10
712.78
772.04
818.82
936.85
957.37
1,073
1,095
1,124
785.91
6.55%
6.46%
—
9.99
Div yield (avg)%
24.15
25.02
25.38
26.58
28.18
29.77
30.91
31.25
33.45
34.05
13.22
31.25
28.97
67
27.26
Payout ratio%
30.45
31.70
29.92
31.92
30.14
31.39
30.95
28.21
28.20
31.15
10.80
30.95
30.70
81
15.02
Shares (diluted)M
18.05
19.70
20.70
19.64
18.28
16.71
16.02
14.71
15.22
14.93
14.24
(3.97%)
(0.89%)
93
29.28
Buyback yield%
17.25
15.43
16.24
17.27
16.48
19.48
20.25
18.44
16.86
15.67
7.71
18.44
17.06
47
1.785
D/E ratiox
0.510
0.580
0.596
0.720
0.843
0.837
0.887
0.959
1.053
1.110
0.879
0.959
0.840
18
29.13
Enterprise value₩B
42.24
50.55
55.21
58.78
66.62
76.85
78.91
83.52
90.15
94.78
32.90
7.31%
9.88%
33
12.65
LT debt₩B
16.83
18.02
17.32
17.47
16.85
15.11
14.29
15.48
15.16
13.40
17.39
(4.47%)
(1.51%)
29
Revenue
₩55.82B
7.12%
1.00×
Cost of revenue
₩36.52B
6.86%
0.98×
Operating expenses
₩12.38B
7.53%
1.04×
Goodwill & intangibles
16.67%
Spread over hurdle
(4.37%)