3.067
Revenue₩B
8.852
9.327
9.839
10.30
10.96
11.90
12.81
13.89
14.79
16.13
3.414
8.03%
7.10%
25
25.30
Revenue growth%
15.89
15.41
17.33
18.37
20.28
17.66
18.37
16.08
17.04
20.02
5.31
17.66
17.50
39
6.40
Gross margin%
17.67
20.50
18.80
17.47
14.74
15.06
17.04
17.76
18.33
15.93
2.23
17.04
17.57
95
9.91
Operating margin%
8.23
10.68
12.56
11.73
9.26
8.62
7.63
8.14
9.84
9.46
16.54
8.62
9.36
82
17.89
Net margin%
21.64
18.80
20.62
19.53
19.16
21.89
19.60
17.71
17.53
17.10
25.97
17.71
19.34
94
23.67
P/E ratio (avg)x
14.96
14.61
14.86
17.17
19.49
21.60
23.69
27.90
28.40
27.55
11.96
27.55
20.55
78
23.41
EV/EBITx
13.70
14.76
14.36
14.12
14.02
16.75
19.18
20.19
23.17
25.98
37.42
20.19
15.76
77
8.04
FCF yield (avg)%
35.72
36.89
35.40
37.85
38.22
36.19
38.60
40.54
41.49
41.11
22.35
40.54
38.03
40
7.87
FCF margin%
7.82
6.34
4.03
2.73
1.86
4.16
6.45
4.27
6.30
4.75
17.67
4.75
4.51
88
1.484
FCF / Net incomex
1.049
1.204
1.341
1.319
1.488
1.558
1.502
1.646
1.693
1.737
1.064
1.646
1.495
94
25.43
ROIC%
10.43
11.66
11.61
13.67
16.07
18.19
16.85
16.28
16.92
14.36
18.36
16.85
15.22
22
21.35
Return on equity%
23.61
21.15
21.40
20.77
19.44
21.43
24.38
22.87
20.78
18.71
29.60
21.43
21.28
85
27.69
Return on assets%
26.79
28.85
31.32
33.60
30.68
29.36
28.19
26.95
29.33
27.10
6.88
28.19
29.09
23
63.34
EPS₩
65.99
72.92
71.32
73.94
70.47
68.80
69.77
69.03
72.16
79.91
65.51
2.55%
1.33%
—
26.58
EPS growth%
21.55
20.12
20.58
22.95
21.86
19.63
16.68
17.19
18.65
17.94
14.44
17.94
19.88
20
44.59
Bookvalue per sh₩
68.25
72.19
64.36
70.25
66.58
59.80
52.47
58.36
58.40
57.27
110.91
(2.97%)
(2.19%)
—
58.98
FCF per share₩
60.99
65.99
68.05
72.14
77.39
79.15
81.86
82.50
91.14
94.01
123.58
3.97%
6.46%
—
44.74
Dividend per sh₩
55.39
56.16
56.67
60.70
64.72
73.71
77.09
81.42
74.79
84.14
119.22
5.39%
5.28%
—
17.84
Div yield (avg)%
5.40
3.30
2.36
1.37
1.57
0.40
0.40
0.40
0.40
1.51
14.96
0.40
1.44
11
10.33
Payout ratio%
21.11
20.42
22.43
20.44
18.69
19.26
20.99
18.34
20.78
19.53
7.52
19.53
20.43
73
37.62
Shares (diluted)M
60.62
60.59
61.55
59.81
64.26
66.21
78.33
81.21
96.13
114.1
37.16
12.18%
7.41%
15
20.54
Buyback yield%
31.64
32.06
34.36
36.61
36.49
38.87
38.06
38.87
37.45
39.14
27.26
38.87
37.03
5
0.603
D/E ratiox
1.127
1.048
1.074
1.004
0.915
0.860
0.911
0.873
0.964
1.035
1.242
0.911
0.984
68
11.17
Enterprise value₩B
18.40
20.11
22.63
22.78
24.76
24.97
24.05
24.45
22.68
23.46
3.196
(1.08%)
3.46%
40
6.155
LT debt₩B
12.96
14.76
13.75
13.13
12.19
12.48
13.86
14.03
13.90
15.05
14.14
4.30%
1.15%
83
Revenue
₩16.13B
7.10%
1.00×
Cost of revenue
₩8.619B
7.18%
1.01×
Operating expenses
₩2.712B
7.77%
1.06×
Spread over hurdle
22.34%