300.1
Revenue₩B
1,492
1,498
1,519
1,519
1,533
1,541
1,516
1,487
1,481
1,478
332.8
(0.74%)
(0.32%)
61
2.39
Revenue growth%
9.35
8.30
9.46
10.75
9.91
8.98
10.42
10.58
9.94
8.89
3.48
9.94
9.68
31
20.19
Gross margin%
31.37
30.84
33.84
31.59
29.86
29.57
29.60
30.05
31.20
33.21
27.56
30.05
31.02
70
24.59
Operating margin%
31.67
33.49
34.26
35.91
35.61
36.17
35.39
37.10
34.99
37.36
19.27
36.17
35.50
51
12.77
Net margin%
34.08
32.29
34.49
34.44
35.45
35.10
32.99
32.58
32.01
34.63
15.61
32.99
34.26
70
31.21
P/E ratio (avg)x
11.29
12.00
12.63
12.19
13.95
14.91
15.97
17.75
18.74
20.95
13.55
17.75
14.43
12
24.08
EV/EBITx
42.65
42.22
49.50
50.09
49.20
52.48
54.14
63.85
69.91
81.29
12.40
63.85
51.29
8
3.11
FCF yield (avg)%
18.92
16.17
13.86
15.83
12.92
15.62
14.52
12.06
12.96
11.38
13.43
12.96
14.19
31
2.32
FCF margin%
17.32
15.02
14.95
17.19
15.94
16.44
17.34
15.17
17.62
20.41
29.33
17.34
16.82
53
1.511
FCF / Net incomex
1.373
1.496
1.561
1.505
1.445
1.284
1.177
1.114
1.052
1.120
0.735
1.120
1.328
15
25.64
ROIC%
21.62
22.29
19.45
20.70
18.00
16.44
15.86
14.61
17.36
16.18
25.95
16.18
17.68
41
26.48
Return on equity%
34.52
32.44
31.74
31.54
30.13
27.25
28.79
28.31
27.46
28.65
29.17
28.31
29.46
13
9.25
Return on assets%
16.89
14.65
13.32
12.33
13.68
15.83
13.71
14.14
13.10
15.90
13.96
14.14
13.93
61
204,594
EPS₩
124,236
131,345
134,753
127,510
113,304
119,754
127,137
115,946
112,175
110,575
225,033
(0.49%)
(1.53%)
—
17.03
EPS growth%
6.81
9.61
9.53
8.99
8.43
7.90
8.99
6.99
9.54
10.22
15.58
8.99
8.99
21
135,000
Bookvalue per sh₩
196,249
198,335
226,369
235,324
235,260
262,310
254,216
271,239
272,930
257,691
146,643
1.84%
3.13%
—
98,275
FCF per share₩
62,435
65,160
69,059
68,472
64,445
63,942
69,015
75,552
75,423
75,804
151,142
3.30%
1.19%
—
30,855
Dividend per sh₩
336,834
317,658
304,616
334,741
346,208
353,972
382,953
399,995
408,148
429,102
118,056
4.39%
2.40%
—
26.80
Div yield (avg)%
22.52
24.16
24.70
26.59
28.48
27.40
29.14
26.69
28.79
30.70
8.35
28.79
27.04
33
25.38
Payout ratio%
28.47
30.69
30.71
30.20
33.10
33.99
34.05
35.17
35.58
35.86
3.49
35.17
33.54
52
7.584
Shares (diluted)M
10.41
12.08
13.83
13.44
15.64
16.71
19.76
20.22
22.39
23.67
7.549
8.64%
9.26%
95
19.63
Buyback yield%
31.48
31.92
30.06
29.76
27.93
28.03
29.66
32.16
29.21
27.93
3.23
29.21
29.71
33
1.327
D/E ratiox
1.272
1.218
1.364
1.354
1.555
1.498
1.711
1.735
1.884
2.018
1.613
1.735
1.527
37
1,008
Enterprise value₩B
956.6
901.4
913.5
934.9
953.7
948.0
941.4
926.3
937.9
1,002
283.6
0.99%
(0.90%)
8
1,370
LT debt₩B
988.0
1,088
1,031
1,012
1,048
995.5
1,107
1,251
1,200
1,145
1,202
1.78%
1.93%
9
Revenue
₩1.478T
(0.32%)
1.00×
Cost of revenue
₩1.034T
(0.32%)
1.00×
Operating expenses
₩297.7B
(0.08%)
1.02×
Goodwill & intangibles
15.03%
Spread over hurdle
(1.70%)