6.031
Revenue₩B
2.860
3.117
3.455
3.680
3.990
4.251
4.610
5.002
5.444
5.974
6.227
8.41%
8.59%
83
15.68
Revenue growth%
25.71
24.74
24.57
26.58
29.16
26.58
28.23
30.01
32.27
30.46
10.06
30.01
27.41
40
17.94
Gross margin%
11.65
8.73
6.99
6.19
4.45
3.86
2.04
3.79
4.83
5.16
19.52
3.86
5.00
87
5.30
Operating margin%
32.10
31.64
33.61
33.20
34.66
37.45
38.87
39.05
40.41
40.65
3.83
39.05
36.05
86
4.23
Net margin%
19.00
16.36
15.56
15.41
16.41
13.63
12.85
10.23
11.50
14.35
11.97
12.85
14.88
81
16.35
P/E ratio (avg)x
22.51
24.39
24.45
24.48
21.98
23.87
22.35
23.30
21.25
21.13
17.13
22.35
22.90
71
10.06
EV/EBITx
16.48
18.13
18.06
18.68
17.66
19.90
21.79
21.56
21.25
19.84
35.85
21.25
19.26
27
21.17
FCF yield (avg)%
31.07
31.63
32.70
35.26
33.21
33.66
35.28
37.21
34.68
33.77
20.81
34.68
33.72
46
8.15
FCF margin%
15.94
18.42
18.89
17.70
17.94
20.44
21.37
21.00
18.30
19.64
21.29
20.44
18.65
35
1.070
FCF / Net incomex
0.712
0.756
0.835
0.919
1.052
1.146
1.207
1.268
1.209
1.274
1.486
1.209
1.099
91
24.30
ROIC%
5.21
6.53
4.60
2.80
2.28
1.23
0.40
0.40
1.76
1.73
23.01
1.23
2.02
57
28.18
Return on equity%
21.60
20.89
21.86
24.31
26.37
26.98
24.22
21.42
22.30
23.47
19.76
23.47
22.89
9
12.71
Return on assets%
18.66
19.54
20.64
20.08
17.17
19.35
21.21
19.41
18.17
19.24
10.26
19.35
19.38
60
97.22
EPS₩
302.96
293.20
275.68
295.59
287.79
318.33
303.79
342.58
375.02
372.32
108.44
5.29%
2.47%
—
24.27
EPS growth%
21.73
20.56
23.42
22.43
22.98
20.46
21.87
20.95
20.76
23.17
3.05
20.95
21.80
32
119.63
Bookvalue per sh₩
260.63
281.37
276.58
298.37
300.42
328.62
347.53
372.13
370.36
406.27
158.03
6.22%
5.06%
—
242.86
FCF per share₩
322.02
328.46
314.04
308.68
342.32
350.22
373.60
354.15
402.19
422.55
287.71
4.30%
4.20%
—
111.11
Dividend per sh₩
220.41
213.60
222.26
222.05
210.73
222.41
205.00
214.61
208.09
226.75
277.93
1.48%
0.27%
—
6.27
Div yield (avg)%
25.74
26.63
29.34
29.59
29.49
31.00
29.76
27.36
25.49
24.96
8.74
27.36
28.35
43
5.95
Payout ratio%
13.82
16.76
15.87
16.22
18.69
16.45
15.92
17.08
14.10
12.93
10.90
15.92
16.07
74
8.567
Shares (diluted)M
8.249
8.572
8.363
9.711
9.762
10.25
10.00
11.63
13.28
15.39
8.860
9.54%
6.39%
18
9.64
Buyback yield%
23.34
23.81
25.13
22.67
20.85
18.39
19.03
21.53
24.02
24.00
17.24
21.53
23.01
66
0.826
D/E ratiox
0.114
0.119
0.130
0.133
0.143
0.154
0.138
0.121
0.108
0.114
0.633
0.121
0.125
16
3.663
Enterprise value₩B
1.334
1.205
1.090
1.153
1.071
0.991
1.057
1.042
0.939
0.864
6.683
(4.21%)
(3.81%)
87
3.734
LT debt₩B
6.348
7.238
7.520
7.383
8.352
8.163
9.040
10.28
10.10
10.06
0.424
3.80%
5.99%
60
Revenue
₩5.974B
8.59%
1.00×
Cost of revenue
₩4.041B
8.26%
0.97×
Operating expenses
₩1.116B
9.34%
1.07×
Property and equipment
13.20%
Spread over hurdle
(0.48%)