0.851
Revenue₩B
3.607
3.784
4.022
4.294
4.568
4.731
5.013
5.257
5.634
5.857
0.898
5.10%
5.57%
38
29.16
Revenue growth%
5.27
4.59
4.29
6.73
4.52
7.44
8.86
10.04
8.96
11.39
2.73
8.96
7.08
49
29.22
Gross margin%
19.07
17.71
16.09
17.98
19.95
21.11
20.30
17.67
14.73
17.07
29.59
17.67
17.84
82
6.26
Operating margin%
15.16
14.21
11.36
9.49
11.47
13.98
13.38
15.37
16.93
18.75
18.37
15.37
14.09
16
25.22
Net margin%
24.42
24.88
22.83
24.08
23.82
21.03
23.42
25.06
27.53
25.76
16.74
25.06
24.25
95
7.340
P/E ratio (avg)x
17.77
16.78
17.63
18.32
19.10
18.73
21.43
20.72
20.14
19.22
27.29
20.14
18.91
37
31.09
EV/EBITx
9.304
9.745
10.10
10.86
12.51
13.90
15.81
18.66
19.02
18.68
12.81
18.66
13.20
13
10.77
FCF yield (avg)%
0.65
0.40
0.40
0.40
0.40
2.09
4.33
3.12
2.62
4.71
7.21
3.12
1.37
77
29.61
FCF margin%
17.27
16.35
17.11
16.82
19.10
17.20
15.99
13.32
12.93
11.01
20.01
13.32
16.59
69
1.013
FCF / Net incomex
0.355
0.394
0.372
0.326
0.317
0.336
0.322
0.358
0.338
0.336
0.516
0.336
0.337
17
4.71
ROIC%
4.51
5.45
7.67
6.54
4.40
6.70
7.01
9.27
11.93
10.03
16.03
9.27
6.85
85
25.53
Return on equity%
26.34
29.14
27.42
26.34
24.10
24.58
25.53
27.09
30.04
31.46
12.07
27.09
26.71
88
26.28
Return on assets%
6.43
6.34
8.26
5.35
7.48
7.31
5.24
3.98
3.17
2.07
14.89
3.98
5.85
39
45.32
EPS₩
116.57
128.64
140.14
124.08
126.10
130.91
120.35
119.95
114.34
111.82
49.85
(2.38%)
(1.20%)
—
7.18
EPS growth%
17.43
16.60
17.85
16.09
15.56
17.17
16.95
17.00
17.52
16.82
28.56
17.00
16.98
68
134.40
Bookvalue per sh₩
194.98
222.00
233.54
259.95
267.79
301.56
323.89
356.58
327.55
324.48
87.53
3.91%
6.52%
—
94.62
FCF per share₩
176.69
183.54
197.93
208.60
237.70
256.02
286.86
326.22
331.65
333.22
48.84
6.99%
6.84%
—
158.38
Dividend per sh₩
164.41
156.55
150.26
133.57
134.51
122.19
123.20
114.91
124.22
117.92
97.63
(2.60%)
(2.97%)
—
22.68
Div yield (avg)%
9.98
10.28
10.63
8.16
7.67
6.27
6.20
3.23
4.54
3.28
17.20
4.54
6.97
8
11.71
Payout ratio%
24.68
26.55
23.57
21.18
20.96
18.13
20.74
19.12
16.59
16.00
12.77
18.13
20.85
54
23.48
Shares (diluted)M
33.43
36.69
34.61
31.50
33.45
33.73
35.03
37.51
36.92
37.33
23.45
2.22%
2.45%
50
8.60
Buyback yield%
30.93
33.42
34.92
31.93
31.43
29.34
31.87
30.28
28.42
30.58
7.59
30.28
31.18
30
0.475
D/E ratiox
0.099
0.093
0.087
0.086
0.087
0.094
0.092
0.088
0.085
0.079
0.737
0.088
0.088
13
7.142
Enterprise value₩B
8.444
9.789
10.83
10.16
11.48
11.48
12.10
11.57
13.35
15.14
1.025
5.69%
6.77%
23
3.927
LT debt₩B
6.821
7.051
8.178
9.212
9.518
10.80
11.82
13.50
15.75
17.09
3.987
12.42%
10.59%
68
Revenue
₩5.857B
5.57%
1.00×
Cost of revenue
₩4.100B
5.57%
1.00×
Operating expenses
₩1.030B
5.55%
1.00×
Cash and investments
15.70%
Goodwill & intangibles
14.93%
Spread over hurdle
(5.20%)