6.986
Revenue₩B
8.750
9.406
9.935
10.53
10.89
11.65
12.41
12.96
13.88
14.51
7.716
5.91%
5.60%
29
27.34
Revenue growth%
12.55
14.92
13.61
15.20
13.29
15.15
13.69
14.71
14.15
11.95
7.91
14.15
13.92
64
23.21
Gross margin%
18.65
21.62
21.60
20.58
20.10
19.00
16.78
15.45
14.51
17.47
11.93
16.78
18.83
66
14.45
Operating margin%
9.07
11.25
12.50
14.33
15.85
13.97
11.65
10.29
11.94
11.18
22.59
11.65
11.79
20
7.08
Net margin%
24.76
23.06
23.71
26.23
23.62
26.33
26.76
27.50
26.54
27.06
13.13
26.76
26.28
70
24.84
P/E ratio (avg)x
58.72
62.50
68.67
70.13
68.84
68.77
66.39
67.60
77.93
91.06
26.02
68.77
68.72
65
29.93
EV/EBITx
24.30
27.01
25.37
23.85
21.51
22.78
24.68
23.54
22.30
20.07
28.98
22.78
23.69
85
17.26
FCF yield (avg)%
7.53
8.72
11.12
13.58
14.05
11.25
11.79
13.57
13.22
10.80
22.33
11.79
11.52
74
27.12
FCF margin%
26.89
26.58
25.41
23.90
26.04
23.18
25.68
26.29
25.74
26.83
19.02
25.74
25.89
81
0.481
FCF / Net incomex
1.746
1.739
1.622
1.531
1.556
1.447
1.413
1.414
1.279
1.396
0.198
1.413
1.489
79
18.89
ROIC%
23.75
22.98
23.28
20.42
21.44
21.86
22.52
20.25
17.40
15.51
13.00
20.25
21.65
74
2.23
Return on equity%
15.23
17.43
19.88
17.14
16.70
18.71
19.97
18.69
21.45
22.59
27.54
19.97
18.70
10
24.93
Return on assets%
10.92
10.43
12.89
11.66
9.93
12.57
12.17
13.66
15.06
12.09
25.15
12.57
12.13
17
240.01
EPS₩
258.73
277.82
281.97
305.50
266.31
253.04
262.59
261.03
239.72
256.85
253.22
(0.72%)
(0.87%)
—
22.01
EPS growth%
19.99
22.25
25.19
23.99
24.76
24.67
27.25
29.57
28.43
27.14
6.24
27.25
24.97
69
101.28
Bookvalue per sh₩
246.21
255.23
248.62
253.86
246.70
244.77
231.38
218.30
201.77
213.35
159.22
(2.86%)
(2.76%)
—
121.79
FCF per share₩
252.27
268.50
266.22
275.40
266.00
274.73
285.87
341.41
396.60
463.51
178.80
11.75%
8.10%
—
268.48
Dividend per sh₩
112.41
127.88
120.59
122.43
117.24
125.92
144.19
145.27
143.50
136.46
186.01
3.08%
2.42%
—
22.56
Div yield (avg)%
0.40
0.40
3.37
2.90
1.60
0.40
0.40
2.79
5.41
7.70
4.45
2.79
2.20
56
24.74
Payout ratio%
18.15
17.12
18.57
17.00
18.97
19.97
19.34
17.61
18.55
18.16
15.80
18.55
18.35
93
28.44
Shares (diluted)M
25.83
24.31
26.06
24.93
25.95
26.52
28.44
31.57
35.59
35.12
28.52
6.24%
4.19%
75
12.74
Buyback yield%
15.92
16.63
17.00
16.81
16.22
18.50
18.92
18.43
17.88
17.47
14.37
18.43
17.23
23
1.258
D/E ratiox
1.321
1.326
1.448
1.636
1.888
1.805
1.996
2.142
2.059
2.415
0.449
2.059
1.846
48
1.419
Enterprise value₩B
15.15
15.50
15.76
17.75
20.13
19.55
21.69
23.92
27.18
27.36
4.899
6.32%
6.84%
69
2.967
LT debt₩B
4.172
4.815
5.493
6.359
6.911
7.047
7.497
8.519
8.439
9.261
7.495
6.03%
7.81%
47
Revenue
₩14.51B
5.60%
1.00×
Cost of revenue
₩10.16B
5.60%
1.00×
Operating expenses
₩3.084B
6.32%
1.07×
Property and equipment
17.16%
Goodwill & intangibles
14.57%
Spread over hurdle
(6.83%)