9.828
Revenue₩B
9.158
9.304
9.715
9.938
10.17
10.50
10.91
11.47
11.62
12.26
10.15
3.81%
3.12%
21
5.53
Revenue growth%
19.00
20.35
22.83
24.14
25.31
23.00
23.45
21.43
18.63
20.37
28.81
21.43
22.13
50
20.25
Gross margin%
18.57
20.23
17.39
18.78
18.90
18.82
21.62
20.73
20.19
22.19
7.29
20.73
19.55
22
25.77
Operating margin%
20.88
21.77
22.49
23.04
23.03
25.34
23.39
24.85
22.05
22.03
6.25
23.39
22.76
34
10.06
Net margin%
21.72
19.57
19.98
22.75
20.96
21.49
21.05
23.96
26.66
27.81
19.72
23.96
21.60
14
31.78
P/E ratio (avg)x
41.35
45.18
44.75
48.38
46.63
43.25
42.52
40.16
43.61
46.52
27.55
43.25
44.18
70
8.397
EV/EBITx
18.63
17.10
17.06
16.96
17.43
16.18
16.46
18.19
17.83
16.23
29.29
16.46
17.08
5
29.05
FCF yield (avg)%
24.07
25.38
23.64
23.54
20.66
22.53
21.97
19.81
17.40
15.09
25.82
19.81
22.25
11
6.34
FCF margin%
14.79
15.27
13.45
12.03
10.15
12.73
9.84
9.25
7.83
8.58
27.73
9.25
11.09
84
0.535
FCF / Net incomex
0.381
0.362
0.383
0.393
0.368
0.385
0.427
0.474
0.533
0.493
0.540
0.474
0.389
81
25.96
ROIC%
23.63
22.01
23.20
20.63
21.31
18.75
20.64
22.35
19.79
22.17
21.52
20.64
21.66
27
3.58
Return on equity%
16.93
15.01
16.03
15.27
13.69
13.64
11.00
12.74
13.24
14.87
18.59
13.24
14.28
76
2.05
Return on assets%
24.34
25.92
28.88
28.86
30.21
30.72
30.34
32.64
31.19
29.40
15.64
30.72
29.81
57
213.70
EPS₩
175.20
170.92
170.82
183.54
162.89
146.45
128.81
120.00
116.21
103.68
239.33
(8.64%)
(5.27%)
—
23.44
EPS growth%
26.44
27.10
28.93
30.18
32.19
29.79
29.17
30.88
31.06
29.63
13.85
29.79
29.71
26
229.17
Bookvalue per sh₩
78.66
70.44
78.69
82.90
87.81
84.64
91.68
101.91
105.81
108.91
251.53
4.40%
2.41%
—
80.41
FCF per share₩
167.44
157.24
132.64
141.75
148.95
143.29
136.62
128.56
113.32
97.78
53.92
(8.07%)
(4.87%)
—
139.42
Dividend per sh₩
282.95
262.66
249.95
272.00
250.19
263.57
271.65
266.40
294.03
307.01
153.20
4.18%
1.41%
—
15.67
Div yield (avg)%
3.97
5.40
8.36
7.45
7.26
6.13
6.26
3.54
2.36
1.04
20.27
3.54
5.77
9
12.84
Payout ratio%
0.40
1.98
4.30
3.27
0.40
2.01
2.50
3.37
3.64
1.49
8.23
2.50
2.26
25
32.48
Shares (diluted)M
38.22
37.36
38.43
42.37
47.35
45.39
43.28
39.09
43.79
40.89
31.85
(2.89%)
(0.15%)
60
15.61
Buyback yield%
12.59
14.33
12.38
9.95
7.22
4.38
3.64
3.01
1.14
3.53
29.67
3.53
5.80
43
1.002
D/E ratiox
0.764
0.824
0.883
0.864
0.805
0.889
0.906
0.845
0.768
0.788
0.294
0.845
0.834
58
2.640
Enterprise value₩B
3.410
3.812
3.820
4.378
4.684
5.167
5.994
7.226
7.233
7.632
6.043
10.26%
9.80%
90
6.716
LT debt₩B
6.654
6.726
7.575
8.442
8.486
7.880
8.771
9.584
10.58
10.89
5.082
5.11%
6.43%
11
Revenue
₩12.26B
3.12%
1.00×
Cost of revenue
₩7.051B
3.10%
1.00×
Operating expenses
₩2.959B
3.33%
1.02×
Spread over hurdle
(0.98%)