4.916
Revenue₩B
6.383
6.521
6.679
6.623
6.839
6.985
6.995
7.126
7.286
7.192
5.233
1.01%
1.48%
8
28.41
Revenue growth%
1.97
0.40
0.40
0.75
2.92
0.77
1.40
2.68
0.40
3.06
23.56
1.40
1.09
23
17.51
Gross margin%
16.52
15.68
15.91
16.81
16.86
16.73
17.23
15.48
18.38
17.06
15.02
17.06
16.77
45
2.45
Operating margin%
22.24
21.79
21.95
21.34
23.91
25.76
25.92
23.59
23.70
22.87
19.61
23.70
23.23
78
17.28
Net margin%
25.90
26.40
24.75
27.10
27.17
28.89
27.33
28.05
29.24
31.05
3.31
28.89
27.25
76
36.80
P/E ratio (avg)x
24.53
24.92
26.86
28.07
30.59
29.08
29.06
32.95
36.55
38.41
17.35
32.95
29.07
48
9.245
EV/EBITx
10.55
10.83
12.02
13.97
14.11
16.10
16.60
18.77
21.12
22.16
18.16
18.77
15.11
79
8.01
FCF yield (avg)%
17.72
20.51
23.31
25.55
25.45
25.88
27.16
29.69
31.49
31.94
26.22
29.69
25.72
91
6.29
FCF margin%
6.00
8.12
10.81
12.77
12.70
10.58
11.41
9.92
11.78
14.48
6.59
11.41
11.11
84
0.853
FCF / Net incomex
0.816
0.903
0.838
0.827
0.773
0.875
0.870
0.835
0.900
1.021
0.836
0.875
0.854
15
17.72
ROIC%
26.48
26.77
24.25
24.08
22.04
23.12
21.31
20.83
17.90
17.15
16.31
20.83
22.58
33
16.05
Return on equity%
21.67
19.82
19.77
21.66
23.89
26.10
24.35
24.24
27.24
26.84
12.04
26.10
24.06
88
29.12
Return on assets%
18.36
19.33
20.52
19.23
16.82
16.01
18.74
19.33
17.05
18.94
18.03
18.74
18.84
56
162.88
EPS₩
175.12
177.64
174.14
167.12
155.43
161.80
167.76
171.80
185.35
171.62
179.40
2.00%
(0.22%)
—
6.33
EPS growth%
10.16
9.68
8.30
6.70
4.35
6.14
3.28
3.25
5.20
2.36
19.22
3.28
5.67
75
274.77
Bookvalue per sh₩
61.28
71.38
69.08
74.78
77.80
87.62
92.31
96.34
105.71
101.65
70.56
5.49%
6.92%
—
278.93
FCF per share₩
115.36
134.04
137.81
146.78
169.55
182.22
179.07
209.76
245.75
263.62
196.91
9.23%
8.37%
—
277.86
Dividend per sh₩
96.55
95.94
90.27
103.23
102.25
108.00
101.06
103.34
105.10
108.55
226.54
1.20%
2.52%
—
3.06
Div yield (avg)%
26.25
27.49
29.84
28.86
28.13
28.99
29.95
28.53
31.42
31.11
22.03
29.95
28.93
27
3.67
Payout ratio%
19.83
22.76
22.15
23.68
25.35
27.64
27.97
27.71
28.31
30.18
27.63
27.97
26.49
44
11.91
Shares (diluted)M
13.82
14.93
15.41
16.59
16.85
17.81
20.83
21.25
22.92
22.35
12.17
5.81%
5.96%
14
24.66
Buyback yield%
5.63
6.24
6.23
8.92
8.55
5.69
6.09
6.37
6.79
8.04
6.88
6.37
6.31
57
0.879
D/E ratiox
1.180
1.269
1.176
1.079
0.932
1.013
1.064
0.999
1.045
0.998
0.203
1.013
1.054
63
4.387
Enterprise value₩B
4.811
4.715
5.098
4.888
4.347
4.493
4.252
4.443
3.943
3.613
4.212
(3.63%)
(2.31%)
9
7.384
LT debt₩B
4.001
4.339
3.875
3.505
3.355
2.954
3.039
3.134
3.425
3.332
1.071
(0.14%)
(0.96%)
69
Revenue
₩7.192B
1.48%
1.00×
Cost of revenue
₩3.241B
1.72%
1.02×
Operating expenses
₩1.474B
0.64%
0.92×
Goodwill & intangibles
20.07%
Property and equipment
13.79%
Spread over hurdle
20.03%