8.038
Revenue₩B
4.549
4.737
5.114
5.368
5.763
6.042
6.496
6.886
7.120
7.539
8.406
5.52%
5.74%
67
18.10
Revenue growth%
22.80
23.82
22.64
20.51
18.38
18.28
19.39
16.78
14.05
14.61
22.31
16.78
18.88
75
29.31
Gross margin%
24.48
25.13
25.43
27.10
27.27
27.88
27.29
28.94
29.13
29.94
11.98
28.94
27.28
61
25.58
Operating margin%
21.93
24.65
23.86
23.25
25.56
22.91
20.48
18.11
19.41
17.34
17.62
19.41
22.42
66
13.17
Net margin%
4.63
5.69
6.77
7.77
8.82
9.56
9.70
10.03
12.48
13.98
29.32
10.03
9.19
18
10.79
P/E ratio (avg)x
23.72
24.69
26.09
29.16
32.01
31.28
31.54
33.50
33.09
33.23
6.556
33.09
31.41
27
18.94
EV/EBITx
9.972
9.456
9.717
10.53
11.73
12.89
14.53
13.57
14.87
15.19
24.14
14.53
12.31
86
5.56
FCF yield (avg)%
23.34
25.51
28.17
26.61
26.98
24.26
26.78
26.05
27.34
28.45
12.74
26.78
26.70
25
22.08
FCF margin%
20.28
22.01
22.77
24.46
21.53
24.21
22.25
21.69
19.90
20.08
29.65
21.69
21.85
36
0.560
FCF / Net incomex
0.370
0.439
0.532
0.560
0.601
0.667
0.672
0.778
0.918
1.018
1.593
0.778
0.634
28
9.60
ROIC%
22.67
20.54
22.99
21.28
20.75
19.23
21.94
19.06
18.51
17.57
5.20
19.06
20.65
23
6.07
Return on equity%
15.16
13.55
11.96
9.89
8.90
10.66
12.28
14.29
14.38
12.11
7.11
12.28
12.20
43
4.12
Return on assets%
7.43
6.68
7.95
8.27
9.15
8.69
5.82
7.22
5.75
6.22
25.03
6.22
7.32
10
223.10
EPS₩
442.38
401.41
379.72
360.54
353.12
317.60
356.53
357.17
379.44
390.93
235.70
2.06%
(0.09%)
—
2.58
EPS growth%
17.25
19.77
19.90
17.98
20.28
21.72
24.52
21.92
24.90
22.11
29.76
22.11
21.00
42
390.56
Bookvalue per sh₩
589.61
590.94
567.34
597.21
647.11
686.14
622.76
645.59
599.45
617.31
290.89
(0.94%)
1.13%
—
251.88
FCF per share₩
648.91
690.95
701.09
646.91
669.20
701.45
755.98
820.63
762.73
697.38
442.85
0.83%
0.39%
—
517.18
Dividend per sh₩
830.41
763.62
770.31
738.18
801.57
806.48
769.61
825.31
852.27
936.97
439.55
3.17%
1.89%
—
7.36
Div yield (avg)%
19.23
21.62
21.22
20.52
21.71
23.78
22.11
22.42
23.84
21.62
3.22
22.42
21.66
13
15.70
Payout ratio%
30.86
33.82
35.66
32.72
32.52
34.91
33.87
35.49
34.69
35.25
15.60
34.91
34.28
31
5.301
Shares (diluted)M
6.062
6.865
6.649
6.797
7.557
8.356
8.435
9.254
9.777
10.28
5.117
6.35%
6.12%
5
20.08
Buyback yield%
30.91
31.46
30.08
28.91
30.47
27.78
28.06
30.24
28.21
27.76
6.26
28.06
29.50
29
1.286
D/E ratiox
1.671
1.919
1.898
1.856
2.010
2.331
2.605
2.970
3.138
3.208
1.677
2.970
2.171
53
3.375
Enterprise value₩B
2.856
2.988
2.603
2.203
2.084
2.062
2.075
1.965
2.019
1.862
4.790
(2.23%)
(5.64%)
17
4.305
LT debt₩B
10.81
10.34
10.71
11.56
10.86
10.68
11.94
11.67
12.52
13.36
5.310
4.23%
3.04%
81
Revenue
₩7.539B
5.74%
1.00×
Cost of revenue
₩3.748B
5.83%
1.01×
Operating expenses
₩1.399B
5.39%
0.97×
Property and equipment
18.37%
Spread over hurdle
27.23%