30.24
Revenue₩B
27.21
28.36
29.79
32.36
33.90
36.12
37.82
40.79
43.17
45.67
31.28
6.14%
6.06%
83
11.21
Revenue growth%
12.20
12.64
11.76
9.30
9.79
12.08
9.48
9.88
9.45
8.97
5.21
9.48
9.84
31
2.65
Gross margin%
30.32
28.62
26.68
28.38
27.95
30.44
31.83
34.64
36.79
38.42
5.58
34.64
30.38
18
3.43
Operating margin%
28.78
28.12
27.61
27.82
27.82
28.34
29.85
28.81
28.70
26.69
7.18
28.70
28.23
78
3.62
Net margin%
10.92
11.19
11.58
13.21
10.70
8.39
10.28
12.03
11.55
10.09
4.00
10.28
11.05
17
18.19
P/E ratio (avg)x
28.77
31.49
37.00
37.12
38.39
44.11
45.89
49.28
51.88
51.33
33.67
49.28
41.25
64
26.63
EV/EBITx
16.05
17.13
18.64
20.12
20.53
21.45
21.70
22.99
25.44
29.43
29.58
22.99
20.99
50
22.55
FCF yield (avg)%
25.30
22.38
19.84
21.56
22.99
23.09
25.68
26.96
28.42
27.91
25.50
26.96
24.20
88
20.44
FCF margin%
22.55
23.11
21.41
18.62
21.49
24.28
27.21
25.59
23.39
22.41
17.43
24.28
22.83
82
0.331
FCF / Net incomex
2.240
2.270
2.411
2.319
2.671
2.588
2.811
3.286
3.317
3.800
0.104
3.286
2.630
36
12.89
ROIC%
16.23
15.29
16.76
18.58
16.35
14.38
13.67
12.73
13.08
14.11
24.30
13.67
14.84
83
27.48
Return on equity%
22.14
25.08
27.75
25.59
24.69
23.29
20.65
21.18
21.47
19.57
21.29
21.18
22.71
20
29.46
Return on assets%
4.85
6.35
3.62
6.43
6.94
7.31
9.50
12.39
14.87
15.24
11.00
12.39
7.13
17
413.27
EPS₩
953.12
893.41
916.30
940.00
860.85
887.37
894.65
826.45
842.54
965.29
434.91
2.32%
(0.67%)
—
19.07
EPS growth%
0.40
0.40
0.40
0.40
0.48
0.40
1.89
3.10
4.58
4.01
11.86
3.10
0.44
12
221.16
Bookvalue per sh₩
1,066
1,284
1,374
1,410
1,648
1,858
2,004
2,112
2,533
3,053
1,020
13.13%
12.24%
—
1,027
FCF per share₩
697.08
745.61
857.79
907.25
1,002
1,180
1,378
1,542
1,746
1,979
1,038
14.59%
10.59%
—
170.18
Dividend per sh₩
262.64
229.27
245.27
256.27
264.79
266.79
277.14
265.26
281.59
261.54
534.64
(0.25%)
0.55%
—
20.65
Div yield (avg)%
15.65
17.37
17.04
16.41
14.13
14.30
12.71
11.56
14.51
15.05
18.67
14.30
14.78
54
29.63
Payout ratio%
14.55
13.75
10.85
11.02
10.17
8.01
8.08
9.70
12.34
11.03
19.01
9.70
10.94
70
11.07
Shares (diluted)M
15.17
17.43
17.45
20.39
22.94
23.64
22.89
26.91
28.20
27.28
11.47
3.53%
7.17%
51
25.71
Buyback yield%
9.27
12.17
15.09
16.29
18.85
21.50
19.77
21.95
20.60
18.42
9.25
20.60
18.64
12
1.140
D/E ratiox
1.814
1.863
1.807
1.961
2.296
2.178
2.188
2.244
2.302
2.605
1.104
2.244
2.183
25
15.06
Enterprise value₩B
4.712
4.898
4.398
3.946
4.163
4.458
4.810
4.204
4.555
3.952
10.38
(1.03%)
(1.20%)
42
30.19
LT debt₩B
33.09
33.87
36.32
37.44
36.30
40.92
39.45
36.36
33.78
32.31
38.00
(2.30%)
(0.01%)
93
Revenue
₩45.67B
6.06%
1.00×
Cost of revenue
₩30.61B
6.06%
1.00×
Operating expenses
₩9.028B
5.69%
0.97×
Goodwill & intangibles
18.88%
Property and equipment
14.48%
Spread over hurdle
(3.56%)