8.491
Revenue₩B
62.50
65.44
69.51
71.44
74.17
76.23
79.34
84.68
86.94
92.98
9.125
4.62%
4.49%
77
10.77
Revenue growth%
4.87
6.81
9.05
6.38
8.05
5.44
4.07
1.77
4.68
4.97
4.13
4.68
5.21
70
16.13
Gross margin%
10.92
10.56
7.80
5.77
6.99
3.99
1.10
3.45
4.93
5.86
26.87
3.99
5.81
64
7.08
Operating margin%
9.99
12.64
13.18
14.57
14.34
12.30
9.59
10.49
8.07
9.74
17.82
9.74
11.39
58
4.42
Net margin%
28.91
28.45
29.73
29.14
29.40
28.41
26.31
27.66
29.29
29.25
27.84
28.41
29.02
94
8.561
P/E ratio (avg)x
18.54
21.80
21.99
25.31
25.16
25.75
30.62
30.25
36.33
40.43
6.036
30.62
25.53
12
36.34
EV/EBITx
52.52
55.14
63.34
71.60
78.82
82.97
83.41
97.63
95.16
93.77
26.87
93.77
80.90
39
28.34
FCF yield (avg)%
21.63
21.24
19.01
18.10
20.91
22.39
24.61
24.59
24.54
23.01
26.35
24.54
22.01
90
25.21
FCF margin%
25.05
26.31
23.88
21.31
21.74
20.28
22.27
23.72
24.72
23.60
2.99
23.60
23.66
74
1.313
FCF / Net incomex
0.421
0.484
0.574
0.565
0.626
0.695
0.783
0.943
1.007
1.197
0.400
0.943
0.660
25
19.39
ROIC%
17.29
20.12
20.99
19.24
18.01
20.20
20.80
23.01
25.38
27.48
23.52
23.01
20.50
41
12.85
Return on equity%
25.24
23.02
21.78
23.55
23.96
23.25
24.47
27.23
28.88
26.97
19.30
26.97
24.22
42
27.01
Return on assets%
15.49
18.45
17.38
14.58
17.35
16.51
15.82
17.80
14.90
12.15
18.21
15.82
16.17
36
247.94
EPS₩
524.44
532.66
585.70
671.71
717.43
838.40
894.48
1,049
1,212
1,404
265.27
14.37%
10.14%
—
15.12
EPS growth%
9.48
10.18
12.57
13.07
13.78
15.31
17.13
20.11
18.07
15.96
10.58
17.13
14.55
91
240.29
Bookvalue per sh₩
263.52
280.87
324.26
320.50
344.74
327.14
363.76
375.75
378.16
417.95
162.39
3.93%
4.52%
—
362.15
FCF per share₩
1,230
1,282
1,509
1,624
1,750
1,998
2,106
2,082
2,180
2,141
188.94
4.12%
7.07%
—
189.02
Dividend per sh₩
792.27
793.75
910.77
913.72
1,039
1,155
1,265
1,318
1,399
1,560
544.49
8.46%
7.93%
—
25.42
Div yield (avg)%
20.41
21.80
20.01
22.43
23.47
25.05
24.82
27.04
26.41
26.59
22.14
26.41
24.15
22
4.01
Payout ratio%
11.09
13.32
13.88
13.57
11.97
12.68
9.96
7.68
9.03
10.62
13.96
9.96
11.53
28
50.50
Shares (diluted)M
78.32
91.54
90.23
92.01
100.0
100.7
119.8
136.8
145.8
143.4
49.53
7.47%
6.31%
29
6.94
Buyback yield%
2.40
0.74
0.40
0.40
0.40
0.69
2.70
3.14
5.03
7.24
10.16
3.14
1.57
92
1.620
D/E ratiox
0.878
0.874
1.014
1.165
1.269
1.435
1.488
1.449
1.613
1.569
0.212
1.488
1.352
74
125.1
Enterprise value₩B
161.2
189.5
210.1
211.5
243.1
281.6
273.3
309.1
298.6
322.4
61.41
5.80%
8.54%
37
24.87
LT debt₩B
48.40
44.46
51.01
56.00
59.27
59.55
58.29
53.88
60.36
67.25
104.1
2.56%
4.73%
53
Revenue
₩92.98B
4.49%
1.00×
Cost of revenue
₩65.08B
4.49%
1.00×
Operating expenses
₩19.15B
4.76%
1.03×