2.821
Revenue₩B
4.474
4.501
4.534
4.548
4.697
4.760
4.924
4.873
4.999
4.971
2.922
1.14%
1.19%
71
21.47
Revenue growth%
16.08
16.85
14.49
12.78
15.25
14.33
15.79
13.15
12.51
9.52
12.31
13.15
14.41
29
22.74
Gross margin%
21.87
24.39
21.52
19.96
18.92
21.56
19.09
20.28
21.82
20.01
20.01
20.28
20.90
93
21.91
Operating margin%
17.80
17.99
18.47
21.30
18.55
17.15
14.21
16.52
19.24
16.41
7.78
16.52
17.89
82
11.06
Net margin%
31.43
31.15
32.83
31.84
29.80
31.08
30.41
32.71
31.97
34.12
24.78
31.97
31.63
32
27.04
P/E ratio (avg)x
49.33
57.75
59.53
63.25
64.74
74.95
73.87
75.74
86.27
98.94
34.34
75.74
69.31
70
34.13
EV/EBITx
31.20
35.63
37.88
42.81
42.89
42.47
42.25
42.12
49.44
50.22
15.06
42.47
42.36
78
16.92
FCF yield (avg)%
25.34
27.57
28.04
27.99
30.87
32.68
32.49
35.00
33.64
35.45
9.11
33.64
31.68
42
6.52
FCF margin%
20.89
23.82
22.52
23.07
25.05
26.38
26.84
25.89
28.34
25.97
7.06
26.38
25.47
15
1.732
FCF / Net incomex
2.928
3.327
3.666
4.046
4.242
4.808
5.787
5.859
6.038
5.969
0.730
5.859
4.525
49
28.20
ROIC%
4.58
4.08
2.82
1.16
0.40
2.97
5.00
5.59
6.13
4.46
20.50
5.00
4.27
90
24.06
Return on equity%
18.82
20.90
20.01
21.07
22.71
24.58
27.13
25.03
27.70
27.66
3.91
27.13
23.65
59
24.71
Return on assets%
20.27
17.92
17.51
19.38
22.05
21.24
22.60
23.75
24.16
24.09
11.93
23.75
21.64
51
67.56
EPS₩
145.08
143.56
133.42
116.11
114.11
114.45
124.60
120.11
122.12
108.58
71.86
(0.99%)
(2.69%)
—
16.21
EPS growth%
30.42
27.43
25.09
22.33
20.92
21.87
19.17
19.16
16.25
19.10
10.31
19.16
21.39
73
206.49
Bookvalue per sh₩
104.50
94.99
98.57
99.45
100.15
95.59
92.09
87.05
85.53
91.34
119.04
(1.82%)
(2.35%)
—
54.62
FCF per share₩
30.21
31.73
33.55
28.31
28.85
28.32
27.31
28.13
25.12
25.78
199.84
(2.22%)
(1.13%)
—
190.16
Dividend per sh₩
97.90
91.39
86.40
93.43
100.77
102.51
102.95
102.84
106.85
113.25
120.91
2.36%
2.58%
—
20.94
Div yield (avg)%
3.42
1.42
2.48
1.57
0.40
1.96
1.74
3.09
0.40
0.40
7.35
1.74
1.66
28
13.32
Payout ratio%
25.21
28.15
30.95
32.45
33.70
36.61
35.65
32.76
31.70
32.74
12.58
32.76
32.59
34
15.50
Shares (diluted)M
22.83
21.56
22.83
22.74
22.17
21.27
24.69
24.09
26.71
27.06
15.77
4.07%
2.34%
93
21.15
Buyback yield%
19.00
17.24
18.54
16.72
18.78
19.72
18.93
18.82
20.31
19.30
16.44
19.30
18.88
24
0.654
D/E ratiox
0.263
0.272
0.261
0.280
0.281
0.286
0.311
0.339
0.345
0.319
1.743
0.319
0.284
87
1.963
Enterprise value₩B
0.372
0.407
0.408
0.454
0.494
0.504
0.525
0.515
0.542
0.535
2.758
1.61%
4.83%
88
0.585
LT debt₩B
0.913
0.874
0.777
0.803
0.815
0.766
0.782
0.702
0.672
0.683
3.457
(3.47%)
(3.94%)
8
Revenue
₩4.971B
1.19%
1.00×
Cost of revenue
₩2.364B
1.04%
0.99×
Operating expenses
₩1.234B
1.39%
1.02×
Spread over hurdle
31.81%