2.606
Revenue₩B
5.275
5.662
6.115
6.725
7.414
8.233
9.014
9.875
10.87
12.03
2.740
10.17%
9.29%
60
27.65
Revenue growth%
11.53
12.05
13.70
12.02
14.61
12.75
14.73
15.53
13.29
14.35
22.48
14.35
13.50
32
12.08
Gross margin%
6.55
9.40
11.69
11.42
10.35
10.36
9.99
12.63
13.47
12.26
8.47
12.26
10.89
9
9.02
Operating margin%
8.99
7.60
8.35
7.62
4.91
4.77
6.16
7.95
8.01
6.34
17.01
6.34
7.61
53
20.22
Net margin%
16.24
14.37
11.70
14.40
11.59
9.58
10.87
13.53
16.25
16.13
8.93
13.53
13.95
55
18.69
P/E ratio (avg)x
49.31
48.94
53.54
61.16
69.45
69.81
68.25
76.91
81.76
79.87
25.80
76.91
68.85
5
20.89
EV/EBITx
24.69
27.53
31.07
30.41
33.99
38.55
38.62
39.92
44.25
49.54
21.88
39.92
36.27
28
10.98
FCF yield (avg)%
29.36
27.21
28.25
26.35
25.15
22.16
21.06
18.72
17.73
20.09
22.70
20.09
23.66
8
7.62
FCF margin%
13.87
11.23
12.63
14.45
15.03
17.01
19.82
19.76
22.67
25.51
13.60
19.82
16.02
73
1.565
FCF / Net incomex
1.263
1.196
1.145
1.113
1.136
0.966
1.011
1.070
1.097
0.952
0.923
1.011
1.105
5
3.57
ROIC%
23.65
26.56
27.79
28.05
28.21
30.81
30.05
28.11
29.83
31.46
15.84
30.05
28.16
17
22.51
Return on equity%
0.40
0.40
0.40
0.40
0.40
2.63
5.30
3.93
6.18
8.40
22.85
5.30
1.51
6
22.26
Return on assets%
24.37
23.04
20.67
22.08
22.23
20.90
21.09
22.17
22.59
20.89
23.90
21.09
22.12
36
51.77
EPS₩
157.15
188.15
195.57
218.37
228.23
267.55
318.15
379.86
451.76
485.35
53.27
16.29%
12.77%
—
28.59
EPS growth%
13.17
11.26
11.58
11.94
13.03
13.76
11.08
10.44
8.03
6.67
19.08
10.44
11.42
33
64.28
Bookvalue per sh₩
53.94
58.49
60.37
57.97
53.33
55.34
58.56
57.55
54.32
52.12
68.11
(0.46%)
(0.05%)
—
72.65
FCF per share₩
113.48
126.36
141.47
142.79
168.60
194.33
223.14
219.17
229.08
240.57
138.24
7.37%
8.45%
—
85.07
Dividend per sh₩
23.60
22.31
20.77
22.76
21.11
23.51
24.43
26.63
23.77
22.02
120.26
0.85%
(0.11%)
—
11.09
Div yield (avg)%
11.51
14.35
12.10
10.01
9.56
7.68
9.32
8.97
11.67
10.30
3.57
9.32
10.16
56
27.15
Payout ratio%
18.75
20.77
22.22
24.07
21.68
22.91
21.96
21.35
21.35
18.84
28.33
21.35
21.52
18
30.25
Shares (diluted)M
20.39
21.40
22.92
21.17
21.96
21.59
19.33
16.29
17.10
16.16
28.93
(5.95%)
(2.89%)
26
26.49
Buyback yield%
15.12
14.24
11.92
12.69
13.08
12.12
9.56
6.85
8.97
7.25
28.67
8.97
12.02
64
1.579
D/E ratiox
0.803
0.723
0.633
0.685
0.596
0.528
0.507
0.477
0.472
0.490
0.342
0.490
0.562
26
0.601
Enterprise value₩B
3.454
3.443
3.531
3.847
3.804
3.888
3.604
3.304
3.578
3.319
8.052
(2.69%)
(1.09%)
33
12.17
LT debt₩B
7.426
8.554
8.321
8.062
7.860
8.736
8.737
9.136
10.53
12.29
9.617
9.35%
5.50%
12
Revenue
₩12.03B
9.29%
1.00×
Cost of revenue
₩8.423B
9.29%
1.00×
Operating expenses
₩2.295B
9.03%
0.98×
Cash and investments
15.88%
Spread over hurdle
(6.00%)