0.788
Revenue₩B
3.774
3.903
4.019
4.177
4.272
4.521
4.654
4.937
5.166
5.440
0.832
4.95%
4.13%
73
5.64
Revenue growth%
19.30
16.32
18.31
19.29
21.46
19.08
20.95
22.32
21.84
20.90
23.19
20.95
20.10
25
13.54
Gross margin%
12.30
15.24
14.04
11.60
12.23
14.12
17.02
15.05
16.64
18.27
9.05
16.64
14.59
26
25.68
Operating margin%
21.48
21.78
19.93
17.17
15.39
16.09
14.45
13.79
16.48
16.07
21.72
16.07
16.29
43
18.29
Net margin%
20.03
18.15
16.19
19.14
21.33
22.64
24.45
26.25
28.83
31.62
15.86
26.25
21.99
38
16.64
P/E ratio (avg)x
20.53
20.21
21.51
21.55
19.72
19.49
18.06
17.44
16.75
14.92
26.74
17.44
19.60
54
13.94
EV/EBITx
36.42
38.02
38.26
37.94
43.05
44.42
41.66
41.66
39.01
44.38
16.35
41.66
40.33
6
14.36
FCF yield (avg)%
15.02
16.41
14.08
16.16
17.50
19.85
19.82
18.31
17.89
14.97
23.94
18.31
16.96
62
19.44
FCF margin%
13.71
10.78
11.02
9.66
10.61
10.19
12.96
14.40
14.95
14.71
16.86
14.40
11.99
88
0.381
FCF / Net incomex
0.580
0.580
0.685
0.663
0.676
0.755
0.886
0.997
1.143
1.236
0.256
0.997
0.720
72
15.71
ROIC%
19.25
17.77
16.63
15.93
13.07
10.45
11.23
14.07
11.08
8.52
9.71
11.08
13.57
56
3.07
Return on equity%
21.45
19.12
17.62
18.21
18.42
20.17
18.62
17.67
15.80
13.57
6.30
17.67
18.31
6
18.75
Return on assets%
27.38
25.60
25.74
27.73
30.05
32.62
33.00
30.44
32.15
33.57
26.56
32.62
30.25
47
105.78
EPS₩
165.68
181.41
200.71
230.46
249.93
265.51
284.85
299.46
294.00
309.07
111.55
4.34%
6.29%
—
10.80
EPS growth%
33.17
31.23
30.50
29.25
27.57
27.70
24.73
27.32
24.86
27.11
14.82
27.11
27.63
70
108.74
Bookvalue per sh₩
134.12
123.57
107.03
99.63
103.98
106.96
117.26
102.59
90.20
89.87
163.47
(2.87%)
(3.64%)
—
77.87
FCF per share₩
182.34
186.00
197.49
181.13
159.65
171.65
172.17
178.36
172.71
170.48
180.10
1.32%
(1.89%)
—
122.26
Dividend per sh₩
118.91
130.49
136.25
136.20
144.79
140.05
163.53
173.57
200.09
224.12
100.69
9.13%
6.95%
—
23.02
Div yield (avg)%
14.54
13.32
11.12
11.59
14.24
11.53
8.87
7.94
10.15
10.76
7.20
10.15
11.32
81
7.46
Payout ratio%
25.93
25.49
22.98
24.89
23.06
25.07
24.59
26.08
25.65
24.58
11.44
25.07
24.98
26
34.13
Shares (diluted)M
50.62
51.50
53.12
58.97
70.03
75.86
90.03
93.79
106.0
109.7
32.73
9.40%
9.65%
69
26.77
Buyback yield%
25.87
28.24
29.87
29.65
29.46
31.74
32.39
31.29
28.60
30.19
7.97
31.29
29.76
31
0.503
D/E ratiox
0.413
0.410
0.389
0.368
0.387
0.335
0.357
0.362
0.336
0.303
0.291
0.336
0.365
47
0.894
Enterprise value₩B
7.305
8.629
10.02
10.20
11.03
13.06
13.66
15.33
17.48
19.91
3.942
12.53%
10.79%
84
0.495
LT debt₩B
3.711
3.329
3.306
3.500
3.305
3.433
3.265
3.335
3.187
2.910
5.474
(2.52%)
(3.00%)
17
Revenue
₩5.440B
4.13%
1.00×
Cost of revenue
₩2.491B
4.40%
1.03×
Operating expenses
₩1.120B
4.21%
1.01×
Cash and investments
14.17%
Spread over hurdle
11.31%