32.77
Revenue₩B
62.00
64.85
68.54
74.11
80.58
87.09
91.86
96.49
101.2
110.1
34.75
6.44%
6.45%
26
22.29
Revenue growth%
23.36
20.55
21.05
18.13
21.01
23.57
23.06
22.16
21.20
20.33
25.18
22.16
21.13
65
7.60
Gross margin%
23.32
20.40
22.36
24.90
22.54
20.27
18.86
19.76
17.95
15.92
24.99
18.86
20.33
14
29.76
Operating margin%
25.53
25.50
26.10
27.66
29.98
27.97
26.23
23.46
25.60
23.71
12.76
25.60
25.85
9
9.96
Net margin%
4.99
7.89
6.82
4.96
3.49
1.94
0.40
0.40
2.42
0.40
27.57
0.40
2.96
54
32.17
P/E ratio (avg)x
36.27
37.45
42.81
40.28
43.17
40.93
45.76
50.49
46.61
50.22
9.224
46.61
42.99
93
19.18
EV/EBITx
50.57
56.66
54.96
62.70
65.52
65.47
70.50
70.50
71.34
74.35
16.86
70.50
65.49
7
26.60
FCF yield (avg)%
0.40
0.40
0.40
0.52
0.40
3.33
2.38
0.77
3.21
2.53
15.72
2.53
0.65
89
17.21
FCF margin%
8.29
8.88
11.82
12.43
10.85
10.57
8.84
11.23
13.48
11.88
29.98
11.23
11.04
92
1.699
FCF / Net incomex
0.763
0.834
0.795
0.749
0.784
0.813
0.902
0.980
0.952
0.956
1.690
0.952
0.824
32
8.08
ROIC%
7.48
9.81
11.38
13.41
13.20
14.50
14.06
11.80
14.22
14.55
23.88
14.22
13.30
84
18.69
Return on equity%
14.95
12.30
10.58
9.54
7.71
10.13
12.77
14.38
15.45
13.65
29.85
13.65
12.54
60
22.60
Return on assets%
29.80
26.99
27.28
26.23
27.65
28.08
27.45
28.83
31.68
31.97
18.62
28.83
27.86
31
327.19
EPS₩
1,082
955.95
968.40
1,049
934.72
1,038
986.14
980.98
1,064
982.16
345.71
1.00%
(0.09%)
—
7.31
EPS growth%
24.28
25.55
24.32
26.48
28.14
30.09
31.80
33.86
33.13
33.84
20.22
33.13
29.11
42
596.12
Bookvalue per sh₩
613.06
602.02
592.77
642.73
725.81
734.48
728.22
745.10
756.72
790.21
416.53
1.71%
3.55%
—
964.74
FCF per share₩
1,066
1,067
1,081
1,196
1,391
1,326
1,454
1,438
1,636
1,617
241.07
3.05%
5.34%
—
1,004
Dividend per sh₩
162.59
166.11
172.46
184.25
180.75
188.97
178.20
195.64
177.26
201.35
635.69
2.18%
2.65%
—
11.68
Div yield (avg)%
19.12
19.46
22.12
24.65
25.49
28.19
29.53
28.26
27.35
27.13
22.88
28.19
26.31
69
5.21
Payout ratio%
9.49
7.46
8.10
6.56
8.86
8.41
7.07
5.43
4.43
4.53
11.56
5.43
7.27
30
22.11
Shares (diluted)M
31.13
34.62
37.09
38.51
41.05
43.60
44.97
43.63
46.50
50.29
21.25
4.14%
4.31%
17
28.94
Buyback yield%
15.72
13.01
14.13
13.69
14.04
12.28
15.26
13.45
14.82
17.58
15.08
14.82
14.08
12
1.129
D/E ratiox
0.591
0.653
0.654
0.716
0.817
0.845
0.952
1.006
1.041
1.123
1.198
1.006
0.831
16
28.24
Enterprise value₩B
55.33
52.24
57.86
57.95
60.06
69.16
78.78
74.78
85.94
84.34
44.40
7.02%
4.09%
88
84.45
LT debt₩B
10.39
9.773
9.545
8.987
9.699
9.505
9.594
9.781
9.489
10.72
5.204
2.01%
0.79%
36
Revenue
₩110.1B
6.45%
1.00×
Cost of revenue
₩67.17B
6.52%
1.01×
Operating expenses
₩18.62B
5.46%
0.91×
Goodwill & intangibles
19.62%
Spread over hurdle
(5.35%)