10.55
Revenue₩B
13.19
13.68
14.05
14.35
14.86
15.19
15.64
16.27
16.65
17.52
11.17
3.34%
3.13%
6
23.34
Revenue growth%
6.34
5.28
7.78
7.60
6.74
7.75
9.99
10.26
9.31
7.24
21.56
9.31
7.68
92
3.13
Gross margin%
17.55
19.81
18.02
16.41
14.48
15.19
12.63
10.82
8.02
10.22
27.67
10.82
14.84
18
29.22
Operating margin%
5.61
5.56
6.09
6.20
6.30
8.32
6.77
5.30
7.70
6.90
24.06
6.90
6.25
90
5.83
Net margin%
8.46
6.40
3.46
3.54
5.16
7.25
7.28
6.54
8.32
9.53
27.96
7.28
6.90
91
6.235
P/E ratio (avg)x
16.23
14.30
13.43
11.59
11.05
10.79
11.26
11.66
10.31
9.594
20.88
10.79
11.42
30
6.797
EV/EBITx
9.129
8.640
7.999
8.120
8.058
7.920
8.387
7.793
8.330
7.924
9.905
7.924
8.089
24
17.52
FCF yield (avg)%
18.55
17.94
15.89
13.19
13.11
12.12
12.78
10.20
11.07
12.63
12.05
12.12
12.94
65
26.94
FCF margin%
31.71
34.18
36.72
38.99
36.23
37.13
36.50
35.53
33.26
35.72
24.39
35.72
35.98
53
0.552
FCF / Net incomex
0.792
0.806
0.810
0.856
0.862
0.924
1.111
1.087
1.115
1.166
0.690
1.111
0.893
50
27.70
ROIC%
26.05
28.06
29.91
27.74
27.83
26.06
25.12
28.06
30.33
32.32
10.39
28.06
27.94
90
8.43
Return on equity%
14.53
15.40
17.04
15.15
16.34
19.34
18.58
17.16
17.14
16.42
26.85
17.16
16.73
88
5.91
Return on assets%
26.28
28.95
30.46
29.19
27.58
28.56
25.86
28.78
30.71
33.63
9.23
28.78
28.86
9
395.25
EPS₩
136.03
133.39
147.82
145.86
144.58
149.64
150.08
160.37
161.65
182.33
411.65
4.75%
4.63%
—
4.75
EPS growth%
3.02
4.98
7.53
5.64
8.51
10.95
11.03
11.25
13.13
12.96
11.11
11.25
9.73
21
215.38
Bookvalue per sh₩
146.80
159.00
154.46
163.70
167.24
157.96
159.61
157.73
164.83
165.53
440.30
(0.21%)
1.55%
—
303.03
FCF per share₩
239.65
215.37
219.96
217.88
212.59
201.53
204.84
193.70
194.17
214.68
177.22
0.20%
(0.11%)
—
497.73
Dividend per sh₩
260.45
294.35
296.99
320.20
344.15
362.11
373.50
422.20
499.39
509.29
144.77
8.15%
7.19%
—
23.78
Div yield (avg)%
15.72
13.36
11.64
12.36
12.98
10.65
7.70
7.59
10.54
12.62
13.73
10.54
12.00
45
7.60
Payout ratio%
21.38
21.92
24.40
26.02
26.76
25.64
28.39
26.76
25.25
28.16
15.50
26.76
25.83
85
28.29
Shares (diluted)M
26.06
27.01
29.15
26.12
22.52
24.07
21.14
21.48
20.00
17.93
27.58
(4.46%)
(3.16%)
55
17.76
Buyback yield%
24.54
22.93
24.87
24.98
25.09
28.06
25.13
23.55
22.09
22.71
9.54
23.55
24.70
39
1.358
D/E ratiox
0.956
0.919
0.947
1.106
1.123
1.231
1.183
1.253
1.213
1.329
1.409
1.231
1.153
35
11.65
Enterprise value₩B
2.424
2.461
2.829
2.654
2.988
3.429
3.554
3.536
3.557
3.707
9.343
4.41%
4.71%
63
12.66
LT debt₩B
15.64
16.01
15.82
14.25
13.01
11.54
11.43
10.38
10.64
10.37
8.267
(4.44%)
(4.29%)
35
Revenue
₩17.52B
3.13%
1.00×
Cost of revenue
₩12.00B
2.97%
0.98×
Operating expenses
₩3.721B
3.22%
1.01×
Property and equipment
15.69%
Goodwill & intangibles
15.39%
Spread over hurdle
(3.77%)