12.88
Revenue₩B
20.52
21.54
22.77
24.15
25.81
27.40
28.18
30.05
31.48
32.36
13.98
4.63%
5.07%
32
6.88
Revenue growth%
17.72
19.88
21.80
20.22
17.89
19.48
18.38
18.14
18.41
19.01
18.29
18.41
18.71
34
11.88
Gross margin%
27.27
26.38
23.84
25.38
27.19
29.47
29.44
26.92
24.63
24.85
17.81
26.92
26.65
9
5.77
Operating margin%
18.94
17.45
16.23
13.88
13.88
12.90
11.33
14.13
15.12
15.62
16.88
14.13
14.62
15
21.51
Net margin%
20.69
23.03
24.07
26.82
26.35
29.11
31.63
29.67
31.61
31.51
20.97
31.51
27.97
80
14.95
P/E ratio (avg)x
41.98
44.08
44.28
48.22
51.23
54.04
63.51
67.80
77.15
80.44
20.22
67.80
52.63
40
29.56
EV/EBITx
5.967
5.391
5.477
5.219
4.852
5.246
5.464
5.491
5.483
5.844
31.20
5.483
5.470
17
14.20
FCF yield (avg)%
25.37
22.42
21.25
23.62
21.38
23.27
22.89
21.76
23.24
23.97
26.07
23.24
23.06
14
3.49
FCF margin%
16.92
18.05
17.48
15.70
18.58
20.13
18.26
21.07
23.57
24.25
29.33
21.07
18.42
30
1.702
FCF / Net incomex
2.212
2.645
3.124
3.701
3.781
4.298
4.318
4.424
4.988
5.986
1.391
4.424
4.040
53
28.89
ROIC%
21.41
21.51
22.72
23.86
26.03
24.24
27.06
27.52
25.76
24.39
11.68
25.76
24.32
73
8.39
Return on equity%
12.90
15.46
16.31
15.38
16.56
19.48
18.23
15.30
17.37
19.25
21.42
18.23
16.44
89
22.29
Return on assets%
4.58
3.36
2.32
3.56
5.01
5.26
4.31
4.73
4.67
4.27
4.52
4.67
4.44
45
465.09
EPS₩
657.57
712.30
713.58
718.62
728.51
775.37
919.31
965.36
1,020
1,056
498.06
7.70%
5.76%
—
27.56
EPS growth%
27.87
30.43
31.16
28.40
25.81
27.87
28.34
27.24
26.67
26.06
26.30
27.24
27.87
25
239.87
Bookvalue per sh₩
194.35
215.28
225.13
228.88
264.75
316.63
371.50
420.59
414.55
482.65
556.61
12.76%
11.17%
—
305.75
FCF per share₩
337.59
321.36
371.67
378.98
411.24
430.56
412.51
438.15
424.27
458.20
270.57
2.19%
2.79%
—
382.84
Dividend per sh₩
225.81
234.93
224.97
202.34
192.44
184.01
174.33
160.44
149.70
137.71
662.67
(6.47%)
(4.82%)
—
15.42
Div yield (avg)%
30.71
28.27
27.43
25.34
24.77
23.43
21.50
22.87
22.79
23.94
21.51
22.87
24.36
91
17.98
Payout ratio%
26.98
24.33
26.52
25.29
25.37
23.98
21.76
22.71
22.77
23.37
21.18
22.77
24.16
23
19.56
Shares (diluted)M
20.08
18.34
18.70
19.74
18.78
18.79
17.78
17.26
16.53
14.92
18.91
(4.50%)
(2.98%)
12
19.91
Buyback yield%
31.53
33.26
35.60
36.24
38.92
36.55
35.82
37.37
39.91
37.20
13.22
37.20
36.40
20
0.737
D/E ratiox
1.245
1.502
1.550
1.885
2.229
2.532
2.625
2.856
3.475
3.475
1.505
2.856
2.381
44
15.80
Enterprise value₩B
18.53
19.31
18.83
19.26
22.58
24.19
27.92
29.39
31.22
35.46
21.69
9.44%
7.19%
23
13.52
LT debt₩B
44.36
50.62
50.05
50.63
60.31
67.92
65.98
65.90
74.65
80.41
11.52
5.92%
6.43%
76
Revenue
₩32.36B
5.07%
1.00×
Cost of revenue
₩21.51B
4.97%
0.99×
Operating expenses
₩7.588B
5.09%
1.00×
Property and equipment
19.49%
Spread over hurdle
(0.45%)