25.28
Revenue₩B
83.22
82.32
81.98
81.70
84.40
83.75
84.15
85.57
87.12
87.65
28.04
0.76%
0.48%
76
28.95
Revenue growth%
20.68
22.66
23.75
23.05
24.77
23.71
22.17
19.70
18.29
19.54
18.36
19.70
22.42
61
27.88
Gross margin%
10.12
8.07
7.54
6.73
5.38
7.65
8.32
6.71
8.44
5.57
3.52
7.65
7.60
91
11.38
Operating margin%
16.56
15.03
16.98
14.44
11.68
11.14
9.67
11.60
10.29
10.81
19.90
10.81
11.64
69
27.42
Net margin%
17.10
19.44
22.12
22.73
24.25
25.62
26.61
24.15
22.43
22.85
23.94
24.15
22.79
57
14.51
P/E ratio (avg)x
36.75
34.67
40.61
45.70
43.93
46.66
52.95
61.27
64.82
68.69
19.26
61.27
46.18
59
31.71
EV/EBITx
11.54
10.24
9.384
9.206
9.647
9.076
8.181
8.338
8.615
8.764
20.98
8.615
9.141
6
15.66
FCF yield (avg)%
24.54
24.04
23.93
26.44
27.59
28.24
25.52
27.65
30.46
32.04
21.77
28.24
27.01
13
10.69
FCF margin%
5.51
5.48
2.72
1.52
0.66
0.40
0.40
0.80
3.64
2.71
12.18
0.80
2.11
69
1.268
FCF / Net incomex
0.473
0.481
0.432
0.430
0.436
0.456
0.439
0.393
0.417
0.375
0.533
0.417
0.434
84
16.73
ROIC%
22.38
23.32
21.22
20.80
22.85
22.16
22.90
24.25
21.90
24.78
23.87
22.90
22.62
75
21.89
Return on equity%
22.71
19.80
17.93
17.20
15.03
17.55
19.17
17.57
17.77
17.42
5.92
17.57
17.67
77
10.75
Return on assets%
2.36
1.16
1.54
3.58
2.13
3.14
0.40
0.40
0.40
2.59
15.74
0.40
1.84
62
274.67
EPS₩
1,075
1,049
1,215
1,175
1,383
1,330
1,499
1,717
1,985
2,038
292.73
8.07%
6.87%
—
29.52
EPS growth%
26.55
23.81
24.17
23.69
23.90
24.28
25.37
23.49
24.29
23.33
12.92
24.28
24.03
30
824.32
Bookvalue per sh₩
763.62
817.20
843.19
991.49
1,067
1,200
1,395
1,649
1,751
1,772
708.07
10.67%
10.08%
—
684.66
FCF per share₩
825.92
815.45
983.61
1,090
1,098
1,155
1,354
1,634
1,612
1,643
1,284
8.39%
7.55%
—
295.48
Dividend per sh₩
433.25
468.15
504.13
497.03
546.96
530.44
578.43
587.81
627.67
658.39
1,036
3.78%
2.92%
—
5.90
Div yield (avg)%
5.03
3.55
2.30
3.21
2.11
2.11
1.46
1.27
1.16
0.40
24.76
1.27
2.11
37
15.08
Payout ratio%
18.40
21.15
23.08
20.39
17.95
19.13
16.32
17.81
18.70
19.40
4.66
18.70
18.91
38
17.81
Shares (diluted)M
16.11
17.28
17.57
17.26
18.60
15.84
14.69
12.68
11.83
10.70
17.49
(10.47%)
(4.05%)
74
15.15
Buyback yield%
3.12
1.57
4.46
7.44
5.18
2.27
5.12
4.89
3.06
3.15
26.23
3.15
3.80
71
0.255
D/E ratiox
0.415
0.399
0.394
0.427
0.436
0.467
0.438
0.452
0.485
0.483
0.389
0.467
0.437
26
72.45
Enterprise value₩B
10.65
10.87
10.98
13.05
13.61
14.25
14.73
16.86
17.96
19.88
18.43
7.88%
6.89%
82
67.70
LT debt₩B
122.2
132.5
141.8
140.4
157.3
182.2
184.6
210.9
234.9
260.4
47.21
10.61%
9.88%
36
Revenue
₩87.65B
0.48%
1.00×
Cost of revenue
₩46.89B
0.42%
0.99×
Operating expenses
₩11.14B
0.40%
0.99×
Cash and investments
15.99%
Spread over hurdle
13.86%