1.813
Revenue₩B
8.501
8.904
9.077
9.531
10.13
10.29
10.92
11.30
11.48
11.71
1.924
2.94%
3.86%
7
23.95
Revenue growth%
3.09
2.16
4.70
2.17
3.79
2.22
0.40
3.39
4.98
4.83
26.83
3.39
3.24
95
24.58
Gross margin%
33.39
36.16
34.65
37.61
40.42
42.61
44.38
46.78
46.48
44.89
14.66
44.89
41.52
79
29.01
Operating margin%
28.17
29.28
31.73
29.53
26.74
26.56
26.22
25.88
23.08
25.71
17.20
25.88
26.65
62
10.03
Net margin%
4.75
5.26
7.11
9.09
8.27
5.58
6.90
7.36
6.38
7.60
14.10
6.90
7.01
72
28.89
P/E ratio (avg)x
9.561
9.033
10.40
10.46
11.37
11.92
13.44
14.49
15.94
18.28
37.57
14.49
11.65
36
30.37
EV/EBITx
11.75
14.11
14.90
17.68
19.06
19.85
21.71
21.38
22.79
24.21
20.66
21.71
19.45
61
24.44
FCF yield (avg)%
9.51
7.46
6.89
3.93
4.13
2.59
0.40
0.84
3.08
0.40
17.65
0.84
3.50
35
14.50
FCF margin%
10.14
9.89
7.76
10.60
9.14
8.60
9.09
8.88
11.04
10.88
26.67
9.09
9.52
10
0.868
FCF / Net incomex
0.668
0.699
0.777
0.749
0.762
0.674
0.736
0.800
0.889
0.932
1.492
0.800
0.756
27
5.51
ROIC%
3.70
2.22
1.88
2.40
0.40
2.37
2.51
1.76
3.34
2.21
13.18
2.37
2.30
8
22.17
Return on equity%
5.36
7.70
10.35
9.81
12.03
11.48
10.24
12.71
14.63
13.02
15.39
12.71
10.91
34
22.10
Return on assets%
27.20
25.51
27.02
25.01
26.52
28.75
27.91
25.80
27.35
26.86
2.81
27.35
26.94
76
117.87
EPS₩
133.44
142.08
135.38
130.00
141.03
133.38
132.31
142.00
146.42
151.55
129.58
1.45%
0.79%
—
12.79
EPS growth%
16.80
16.11
15.63
14.88
15.00
14.06
15.47
15.54
15.71
15.37
3.54
15.47
15.50
64
196.13
Bookvalue per sh₩
120.12
116.84
125.43
126.39
144.74
165.50
170.49
198.35
196.67
199.78
56.83
6.66%
5.71%
—
64.72
FCF per share₩
85.92
98.42
95.08
109.05
108.45
123.35
135.98
153.46
166.66
164.66
142.56
8.71%
8.12%
—
159.84
Dividend per sh₩
163.51
144.93
136.15
135.79
150.66
166.93
176.46
195.22
191.20
171.40
121.99
2.61%
(0.31%)
—
28.86
Div yield (avg)%
28.29
28.85
31.46
31.76
31.65
32.42
33.86
32.91
31.39
29.25
28.24
32.42
31.56
63
15.82
Payout ratio%
22.72
23.10
23.87
26.77
29.69
32.52
34.16
32.58
31.13
32.39
10.14
32.52
30.41
79
35.99
Shares (diluted)M
48.14
53.43
59.95
67.51
73.23
76.97
85.96
98.04
101.3
114.4
35.71
9.32%
9.85%
93
26.00
Buyback yield%
27.25
27.67
29.63
31.32
31.12
29.73
30.68
32.32
31.17
31.43
18.68
31.17
30.90
89
0.288
D/E ratiox
0.641
0.616
0.621
0.673
0.632
0.688
0.701
0.702
0.786
0.797
1.611
0.702
0.681
82
3.457
Enterprise value₩B
7.402
7.083
7.060
7.848
8.793
9.456
9.099
10.17
9.497
10.45
7.464
3.52%
3.57%
25
6.836
LT debt₩B
10.40
9.980
9.541
10.58
10.17
10.73
10.39
9.626
10.52
10.21
2.764
0.08%
(0.18%)
29
Revenue
₩11.71B
3.86%
1.00×
Cost of revenue
₩7.063B
3.85%
1.00×
Operating expenses
₩1.842B
3.70%
0.98×
Goodwill & intangibles
15.55%
Spread over hurdle
25.75%