2.405
Revenue₩B
2.941
3.199
3.462
3.641
3.945
4.305
4.624
5.029
5.337
5.659
2.584
7.48%
7.52%
42
23.54
Revenue growth%
18.02
17.61
19.35
21.31
22.30
22.70
24.78
23.39
22.63
25.36
3.37
23.39
22.46
89
23.03
Gross margin%
17.88
20.11
20.85
19.50
16.85
16.23
15.74
17.77
18.97
20.56
15.41
17.77
18.43
77
12.50
Operating margin%
11.18
11.17
11.29
10.21
7.90
5.28
3.95
3.95
1.06
0.85
27.94
3.95
6.59
78
27.85
Net margin%
13.17
12.32
12.02
10.64
9.94
12.25
11.16
10.41
8.91
9.65
15.20
10.41
10.90
11
34.50
P/E ratio (avg)x
22.95
25.07
27.58
28.65
32.39
31.64
31.22
31.90
31.65
30.54
15.58
31.64
30.88
6
35.68
EV/EBITx
36.43
37.00
36.43
35.86
42.14
50.25
58.24
69.59
76.03
81.21
6.514
69.59
46.19
6
2.10
FCF yield (avg)%
1.91
0.40
0.40
0.40
0.40
1.09
0.57
1.38
2.20
2.50
6.12
1.38
0.83
85
13.94
FCF margin%
24.59
21.83
18.90
15.93
14.00
13.87
14.10
16.32
17.36
19.85
20.28
16.32
16.84
7
1.316
FCF / Net incomex
1.496
1.511
1.690
1.770
1.661
1.903
2.145
2.155
2.218
2.321
0.724
2.155
1.836
21
5.24
ROIC%
24.78
23.20
22.50
23.61
22.59
23.74
26.69
27.28
24.60
25.39
18.09
25.39
24.17
45
22.53
Return on equity%
26.49
28.49
26.03
23.60
26.13
25.79
27.05
27.07
28.96
31.56
4.52
27.07
26.77
21
26.14
Return on assets%
27.72
29.89
28.72
26.69
25.11
23.30
20.89
18.54
15.58
17.91
12.73
18.54
24.20
80
181.94
EPS₩
83.09
74.79
75.34
64.95
57.05
53.93
53.40
47.89
49.50
52.77
190.48
(1.55%)
(4.02%)
—
6.58
EPS growth%
21.47
20.89
20.90
18.32
17.67
17.28
16.91
14.19
14.22
11.46
29.98
14.22
17.47
85
180.97
Bookvalue per sh₩
71.90
68.39
63.05
68.93
78.85
75.01
80.57
73.86
78.33
89.71
160.34
2.61%
3.45%
—
43.21
FCF per share₩
80.39
74.93
75.68
70.85
67.95
70.60
64.49
64.68
65.21
69.95
81.39
0.58%
(2.48%)
—
199.89
Dividend per sh₩
118.67
136.67
145.22
163.02
186.54
198.58
207.84
233.32
225.85
237.24
80.66
4.93%
7.20%
—
28.48
Div yield (avg)%
13.19
12.71
11.52
13.82
14.03
16.66
18.63
19.44
20.81
19.55
5.75
19.44
15.35
64
24.88
Payout ratio%
15.16
13.28
16.11
15.23
16.66
16.46
14.15
14.01
13.80
15.31
27.58
14.15
15.20
95
11.06
Shares (diluted)M
14.15
12.82
12.16
13.11
11.67
12.90
13.22
12.33
11.61
12.02
11.10
0.59%
(1.18%)
83
6.49
Buyback yield%
19.81
22.04
22.75
23.04
22.46
24.65
22.62
24.47
25.62
26.88
4.56
24.65
22.90
72
0.942
D/E ratiox
1.497
1.614
1.733
2.048
2.199
2.137
2.250
2.291
2.216
2.502
1.092
2.250
2.168
55
4.520
Enterprise value₩B
3.796
3.858
3.777
3.874
3.952
4.074
3.771
3.831
3.603
3.497
3.462
(2.41%)
(0.11%)
57
1.422
LT debt₩B
4.490
5.196
5.878
6.880
6.563
7.241
7.225
8.326
9.035
9.338
2.125
7.31%
7.17%
12
Revenue
₩5.659B
7.52%
1.00×
Cost of revenue
₩3.006B
7.05%
0.96×
Operating expenses
₩1.264B
7.98%
1.04×
Spread over hurdle
(3.27%)