1.291
Revenue₩B
1.845
1.940
2.008
2.088
2.177
2.260
2.330
2.441
2.536
2.687
1.396
4.30%
4.30%
62
5.32
Revenue growth%
3.27
1.46
2.93
4.38
2.75
4.93
3.33
3.97
5.52
3.68
15.54
3.97
3.51
54
28.78
Gross margin%
27.77
27.81
28.34
29.61
30.80
29.63
28.37
28.20
28.41
29.33
17.16
28.41
28.39
6
26.44
Operating margin%
19.27
19.36
18.59
21.03
21.89
24.62
26.15
28.64
27.61
26.44
23.61
26.44
23.26
81
10.47
Net margin%
25.58
27.74
25.79
25.64
23.68
25.86
25.43
23.32
22.42
25.36
9.37
25.36
25.51
91
34.22
P/E ratio (avg)x
29.36
33.58
37.34
42.30
48.02
49.70
56.78
63.08
61.74
71.04
31.73
61.74
48.86
84
11.40
EV/EBITx
18.29
19.20
18.54
20.89
23.66
22.98
26.81
28.04
31.48
36.22
11.30
28.04
23.32
18
6.95
FCF yield (avg)%
19.45
19.78
17.11
18.77
20.67
23.21
20.29
19.13
20.38
18.74
15.93
20.29
19.62
64
25.70
FCF margin%
6.58
7.87
8.45
10.83
12.91
11.37
10.14
7.54
6.92
4.32
25.60
7.54
8.16
33
0.478
FCF / Net incomex
1.485
1.683
1.715
1.834
1.833
1.765
1.944
2.156
2.077
1.985
0.454
1.985
1.833
32
2.62
ROIC%
8.66
9.64
11.27
8.92
8.24
6.57
9.15
8.60
10.99
9.43
26.20
9.15
9.04
64
5.84
Return on equity%
5.69
5.82
7.94
7.84
10.42
11.44
12.40
11.76
13.23
13.65
28.61
12.40
10.93
47
15.69
Return on assets%
32.02
33.36
35.56
37.82
37.62
39.62
42.56
40.69
40.12
38.39
27.19
40.12
38.10
18
73.53
EPS₩
72.09
64.38
65.61
60.85
58.14
52.53
49.50
45.53
46.26
50.20
77.14
(2.89%)
(2.92%)
—
9.95
EPS growth%
6.43
4.98
5.78
7.21
4.84
4.78
6.70
5.53
4.46
4.88
12.37
4.88
5.26
50
79.01
Bookvalue per sh₩
81.22
86.50
86.71
75.32
77.53
83.48
80.03
67.32
56.93
57.82
83.86
(5.70%)
(3.53%)
—
27.34
FCF per share₩
34.96
37.05
34.96
38.02
38.16
39.18
35.79
38.94
34.37
30.07
104.90
(4.65%)
(2.11%)
—
46.68
Dividend per sh₩
178.62
181.58
210.16
213.69
242.50
270.84
276.67
330.67
383.44
410.76
142.58
11.12%
9.82%
—
25.18
Div yield (avg)%
27.37
28.72
29.15
31.10
31.91
31.96
32.62
35.52
35.29
36.57
14.69
35.29
31.93
58
18.71
Payout ratio%
7.04
9.85
9.94
11.56
10.39
12.36
12.49
15.48
12.55
13.46
4.72
12.55
11.96
85
17.49
Shares (diluted)M
18.87
16.96
16.49
16.31
14.52
15.02
14.19
12.60
12.58
13.88
16.91
(0.90%)
(3.62%)
9
19.58
Buyback yield%
21.56
19.23
21.44
22.56
19.87
20.21
21.98
19.49
20.93
19.04
25.49
20.21
20.57
72
0.263
D/E ratiox
0.472
0.411
0.434
0.424
0.428
0.379
0.335
0.337
0.321
0.308
0.392
0.335
0.395
6
1.692
Enterprise value₩B
3.418
3.516
4.126
4.910
4.816
5.228
5.091
5.612
6.303
6.164
1.489
5.06%
7.80%
67
0.997
LT debt₩B
1.907
2.152
2.004
1.872
1.744
1.654
1.783
1.690
1.530
1.423
0.176
(3.98%)
(3.05%)
51
Revenue
₩2.687B
4.30%
1.00×
Cost of revenue
₩1.460B
4.71%
1.04×
Operating expenses
₩597.0M
4.20%
0.99×
Spread over hurdle
29.69%