3.625
Revenue₩B
5.271
5.593
5.847
6.142
6.506
6.788
7.122
7.651
8.276
8.805
3.947
6.24%
5.84%
25
4.52
Revenue growth%
12.42
9.83
7.47
10.20
9.20
11.01
11.33
13.25
13.30
14.06
5.32
13.25
11.17
34
6.04
Gross margin%
24.13
25.59
24.93
26.47
26.34
28.90
28.71
27.45
24.58
25.76
3.97
27.45
26.05
71
6.75
Operating margin%
18.91
21.19
18.21
16.94
14.80
15.59
15.11
16.42
16.95
14.98
2.63
15.59
16.68
63
4.70
Net margin%
25.08
26.39
28.77
31.28
32.84
32.60
33.19
35.28
37.44
36.71
13.13
35.28
32.72
94
6.031
P/E ratio (avg)x
14.54
14.20
14.35
15.14
15.06
16.80
18.81
18.18
17.88
20.53
17.12
18.18
15.97
70
9.940
EV/EBITx
26.68
27.06
26.34
24.55
23.16
24.53
23.38
24.12
25.91
25.13
13.70
24.53
24.84
36
20.09
FCF yield (avg)%
22.38
20.45
17.78
19.90
19.73
18.33
21.22
23.87
21.96
21.14
27.83
21.22
20.80
81
15.37
FCF margin%
8.96
10.81
12.39
10.91
8.65
10.55
7.95
5.56
3.09
2.31
13.56
5.56
8.80
38
0.814
FCF / Net incomex
1.530
1.678
1.596
1.639
1.698
1.879
2.069
2.081
2.134
2.015
1.154
2.069
1.788
55
28.26
ROIC%
15.78
12.91
15.15
17.31
19.36
19.22
21.50
23.98
23.78
23.27
24.72
23.27
19.29
8
23.93
Return on equity%
19.64
21.64
22.64
24.48
24.89
24.75
22.14
19.34
19.84
18.82
5.11
19.84
21.89
66
5.05
Return on assets%
21.44
22.90
25.70
27.01
27.16
27.62
25.78
27.33
28.73
28.45
27.86
27.62
27.09
88
345.88
EPS₩
225.00
233.17
225.27
230.61
258.51
235.15
258.64
253.00
278.75
292.02
364.41
2.47%
3.71%
—
15.67
EPS growth%
11.62
10.76
9.77
12.06
14.66
13.42
16.17
18.05
19.17
17.47
18.58
17.47
14.04
14
69.31
Bookvalue per sh₩
168.68
168.64
169.36
160.33
141.08
127.51
123.80
130.95
112.79
113.94
169.18
(4.18%)
(5.24%)
—
81.31
FCF per share₩
251.30
243.46
276.21
255.83
260.17
264.17
273.82
298.38
308.97
303.82
212.75
3.15%
1.71%
—
195.24
Dividend per sh₩
115.32
106.36
115.94
118.33
118.81
118.45
121.30
136.11
144.56
145.15
241.15
4.09%
2.42%
—
4.96
Div yield (avg)%
10.91
9.66
10.80
12.07
10.54
10.21
12.15
10.35
10.09
10.06
21.51
10.21
10.44
18
19.54
Payout ratio%
18.85
17.69
15.27
15.86
18.72
18.26
19.07
17.86
17.22
20.12
21.47
18.26
18.06
93
11.41
Shares (diluted)M
17.80
18.18
19.98
22.25
21.32
24.51
24.69
29.14
30.25
35.80
11.78
10.92%
8.00%
77
13.48
Buyback yield%
24.87
23.23
23.91
26.17
26.61
25.64
26.79
27.52
30.06
27.58
18.76
27.52
26.39
20
1.493
D/E ratiox
0.235
0.233
0.239
0.284
0.273
0.276
0.296
0.322
0.331
0.391
1.145
0.322
0.280
42
7.296
Enterprise value₩B
2.289
2.371
2.220
2.077
1.959
2.106
2.324
2.436
2.681
2.491
5.274
4.92%
(0.49%)
57
0.456
LT debt₩B
3.277
3.220
3.187
2.988
3.332
3.791
4.243
4.883
4.703
4.850
1.860
7.80%
4.06%
86
Revenue
₩8.805B
5.84%
1.00×
Cost of revenue
₩4.170B
5.68%
0.98×
Operating expenses
₩2.108B
6.07%
1.02×
Spread over hurdle
16.90%