3.849
Revenue₩B
3.729
3.996
4.353
4.753
5.217
5.668
6.123
6.568
7.124
7.835
4.090
8.47%
8.44%
36
9.09
Revenue growth%
27.58
26.47
28.90
30.62
28.00
30.83
29.70
30.70
33.03
34.74
13.48
30.83
30.16
47
29.10
Gross margin%
21.96
20.25
20.62
18.72
19.14
20.21
21.95
22.32
25.12
26.50
2.15
22.32
21.28
68
27.87
Operating margin%
15.17
17.09
16.61
18.25
19.83
19.80
18.18
18.33
20.20
18.61
27.12
18.61
18.29
50
8.75
Net margin%
0.40
0.40
0.40
2.14
2.34
1.96
0.40
0.40
0.40
0.40
8.17
0.40
0.40
80
17.84
P/E ratio (avg)x
24.61
28.48
31.12
34.39
36.96
37.91
42.25
47.49
50.10
58.99
24.40
47.49
37.43
46
24.59
EV/EBITx
46.04
44.84
51.38
52.19
59.18
60.96
64.42
62.32
60.13
56.34
31.51
60.96
57.76
28
9.58
FCF yield (avg)%
13.64
11.87
13.03
15.04
13.98
15.22
13.15
10.98
13.90
12.16
14.99
13.15
13.40
16
3.63
FCF margin%
5.78
8.78
6.76
5.01
7.11
5.42
4.49
7.16
6.43
6.22
16.98
6.22
6.32
75
1.643
FCF / Net incomex
2.454
2.333
2.325
2.513
2.409
2.806
2.723
3.199
3.271
3.703
1.249
3.199
2.618
62
23.75
ROIC%
21.89
23.83
22.82
24.72
26.92
27.77
29.19
28.59
29.37
29.85
19.11
29.19
27.35
77
25.25
Return on equity%
16.51
18.71
21.56
23.78
22.37
21.75
23.00
20.47
19.49
16.62
12.41
20.47
21.01
50
16.81
Return on assets%
31.84
31.72
32.97
35.41
33.50
36.37
38.04
35.43
34.31
34.35
10.69
35.43
34.33
90
140.33
EPS₩
116.27
135.81
156.57
187.40
190.03
200.86
207.05
208.83
254.54
262.22
145.99
6.65%
10.25%
—
28.55
EPS growth%
3.18
2.60
1.13
2.33
3.77
2.57
1.94
1.41
3.12
2.54
28.77
2.54
2.56
73
69.57
Bookvalue per sh₩
140.36
142.31
148.16
147.57
166.48
183.29
186.30
193.12
183.53
175.84
75.46
1.10%
1.48%
—
21.72
FCF per share₩
119.90
117.19
113.49
125.35
115.49
113.75
111.65
109.98
108.12
121.00
67.67
0.94%
0.64%
—
31.66
Dividend per sh₩
89.66
87.78
78.57
79.49
68.81
66.87
64.61
60.26
53.92
52.81
89.40
(5.16%)
(5.93%)
—
16.49
Div yield (avg)%
11.58
14.04
11.16
13.91
11.43
11.41
12.38
14.65
12.99
10.96
18.01
12.38
11.98
45
29.85
Payout ratio%
14.59
12.50
13.74
13.42
15.04
13.34
13.08
15.05
16.40
19.14
4.73
15.05
14.16
23
28.02
Shares (diluted)M
34.86
32.96
33.22
35.19
38.07
39.25
38.96
41.55
44.32
45.05
29.41
3.42%
3.18%
81
11.66
Buyback yield%
23.19
21.58
22.53
25.08
27.11
25.12
23.95
26.91
25.09
25.91
29.39
25.12
25.09
92
1.287
D/E ratiox
0.903
0.987
1.072
1.162
1.231
1.278
1.371
1.376
1.379
1.638
1.025
1.376
1.254
89
6.121
Enterprise value₩B
0.446
0.429
0.474
0.539
0.489
0.519
0.499
0.484
0.531
0.515
1.324
1.03%
1.64%
41
3.891
LT debt₩B
0.275
0.261
0.252
0.247
0.260
0.236
0.226
0.210
0.182
0.164
1.468
(8.78%)
(6.62%)
28
Revenue
₩7.835B
8.44%
1.00×
Cost of revenue
₩4.650B
8.82%
1.04×
Operating expenses
₩1.021B
7.12%
0.88×
Cash and investments
16.45%
Goodwill & intangibles
15.58%
Spread over hurdle
18.79%