0.861
Revenue₩B
9.838
10.87
11.86
13.03
13.92
15.07
16.57
17.88
19.08
21.16
0.930
8.74%
8.72%
40
14.08
Revenue growth%
17.08
17.36
17.28
15.57
18.33
20.89
22.69
19.76
16.93
16.43
20.91
19.76
17.32
74
23.96
Gross margin%
6.47
8.42
10.84
11.16
10.50
11.71
11.62
8.92
7.47
6.46
18.16
8.92
9.71
92
10.46
Operating margin%
9.48
9.05
9.31
8.74
7.92
6.62
8.96
6.00
6.14
7.91
24.30
6.62
8.33
56
12.76
Net margin%
23.88
24.09
21.97
23.42
20.49
17.90
16.26
14.12
15.05
12.87
4.98
15.05
19.19
72
21.54
P/E ratio (avg)x
20.50
23.09
26.73
29.39
32.11
33.17
34.92
36.27
38.96
45.46
32.32
36.27
32.64
22
26.81
EV/EBITx
29.83
31.69
36.14
33.47
36.03
40.60
46.25
52.34
57.30
64.08
36.24
52.34
38.37
33
4.95
FCF yield (avg)%
7.74
7.79
9.04
6.38
8.00
6.40
8.98
10.80
13.27
15.44
18.47
10.80
8.49
81
7.08
FCF margin%
14.83
15.26
15.41
16.55
15.97
18.21
15.22
14.85
13.86
13.30
27.62
14.85
15.24
53
0.448
FCF / Net incomex
2.018
2.116
2.542
3.004
3.098
3.644
3.703
4.486
5.396
5.623
0.391
4.486
3.371
18
9.78
ROIC%
1.95
1.37
4.07
4.48
7.39
4.42
5.61
6.83
5.78
4.92
6.34
5.61
4.70
70
9.67
Return on equity%
25.18
25.67
23.46
26.12
28.28
26.68
28.40
28.12
30.42
30.75
17.38
28.40
27.40
51
3.19
Return on assets%
13.67
14.95
12.91
12.25
11.48
12.26
10.92
12.28
13.17
12.24
18.42
12.26
12.27
25
79.33
EPS₩
278.18
292.17
331.99
381.46
438.05
443.61
522.44
599.34
698.60
722.89
85.40
10.54%
10.73%
—
27.34
EPS growth%
32.32
32.77
31.67
29.23
29.67
30.14
31.05
33.80
33.03
35.49
28.33
33.03
32.00
13
315.52
Bookvalue per sh₩
265.23
300.44
347.07
364.51
442.79
471.15
560.89
616.15
726.34
863.12
347.58
14.28%
13.40%
—
63.22
FCF per share₩
307.12
280.83
309.15
303.53
332.37
318.14
340.84
318.38
298.43
320.40
164.48
(0.73%)
0.52%
—
168.47
Dividend per sh₩
193.06
226.87
248.30
284.50
318.96
304.38
288.34
284.16
286.99
280.03
197.13
(2.57%)
3.67%
—
25.45
Div yield (avg)%
18.55
20.99
20.48
19.76
19.78
19.58
21.52
23.75
26.54
26.64
22.03
23.75
20.73
83
15.13
Payout ratio%
25.59
28.04
27.77
29.46
27.20
28.07
26.83
26.12
24.45
23.36
13.59
26.12
27.02
92
37.52
Shares (diluted)M
51.52
55.29
60.91
63.94
63.03
68.04
74.15
80.31
73.19
75.73
37.49
3.74%
4.77%
46
5.31
Buyback yield%
15.83
18.20
17.28
15.27
15.42
14.55
12.81
14.67
13.66
11.72
6.91
13.66
14.97
75
0.749
D/E ratiox
1.386
1.515
1.536
1.556
1.839
2.209
2.218
2.437
2.721
3.167
0.156
2.437
2.024
29
1.313
Enterprise value₩B
14.90
15.41
18.09
18.94
22.14
22.53
26.98
27.20
29.02
32.33
2.039
7.87%
10.06%
55
12.89
LT debt₩B
22.60
26.67
26.36
27.28
31.22
34.07
37.49
41.55
48.97
56.44
10.95
12.57%
10.61%
32
Revenue
₩21.16B
8.72%
1.00×
Cost of revenue
₩8.458B
8.34%
0.97×
Operating expenses
₩5.279B
9.42%
1.07×
Goodwill & intangibles
17.35%
Spread over hurdle
10.18%