7.482
Revenue₩B
9.327
9.812
10.24
10.72
11.31
11.69
12.20
12.90
13.51
14.18
7.726
4.62%
4.54%
77
13.04
Revenue growth%
21.90
23.24
25.96
27.16
26.01
26.08
23.84
22.54
21.76
19.09
13.05
22.54
23.54
92
18.08
Gross margin%
9.62
10.67
12.85
12.06
14.42
14.18
14.50
13.03
12.22
12.61
16.15
13.03
12.73
89
15.05
Operating margin%
18.44
19.15
19.33
17.55
17.41
17.21
14.22
13.47
14.37
16.05
21.17
14.37
17.31
11
15.28
Net margin%
5.19
5.48
4.45
5.75
2.82
5.23
4.83
2.79
4.95
6.98
6.70
4.95
5.07
36
16.88
P/E ratio (avg)x
10.53
10.03
11.05
13.01
14.03
13.47
14.12
13.61
14.69
15.02
35.89
14.12
13.54
93
23.78
EV/EBITx
28.54
27.02
30.21
30.09
29.80
31.30
30.99
32.45
35.31
38.78
32.67
32.45
30.60
64
8.31
FCF yield (avg)%
2.14
1.05
1.54
1.60
4.10
6.27
3.40
1.92
0.40
0.40
6.01
1.92
1.76
93
23.42
FCF margin%
21.76
21.75
18.80
17.22
14.89
17.66
20.34
20.66
17.90
18.31
7.13
18.31
18.55
92
0.600
FCF / Net incomex
0.579
0.583
0.544
0.585
0.599
0.606
0.529
0.538
0.519
0.488
0.767
0.529
0.562
83
25.63
ROIC%
15.29
16.27
18.17
18.07
20.89
18.40
18.96
17.84
18.40
16.57
6.06
18.40
18.12
48
25.28
Return on equity%
30.78
31.91
31.36
29.92
29.82
27.24
25.18
26.31
24.18
21.88
12.10
25.18
28.53
36
9.70
Return on assets%
29.09
29.03
30.25
27.51
26.03
24.60
27.30
26.37
24.95
24.13
3.96
24.95
26.84
18
168.40
EPS₩
132.21
136.74
129.52
144.65
160.50
154.78
147.01
155.85
176.79
176.82
179.65
1.96%
2.01%
—
4.30
EPS growth%
21.33
19.87
18.28
18.55
21.27
21.39
19.42
19.71
19.47
20.54
8.50
19.71
19.79
83
400.40
Bookvalue per sh₩
71.73
62.36
62.35
62.15
63.84
68.21
58.48
51.93
50.12
45.28
308.55
(6.64%)
(4.68%)
—
323.34
FCF per share₩
447.83
493.45
520.82
563.84
650.54
672.55
785.68
761.36
835.69
917.75
82.63
7.12%
7.43%
—
302.24
Dividend per sh₩
170.68
168.40
175.79
153.43
162.92
157.97
138.48
124.21
127.26
133.43
430.41
(3.91%)
(1.72%)
—
13.10
Div yield (avg)%
22.42
20.58
23.10
21.94
22.93
21.32
19.23
18.26
18.96
20.81
11.80
19.23
21.06
23
7.89
Payout ratio%
22.30
24.54
22.67
21.07
22.97
22.21
22.42
22.18
19.33
18.55
23.77
22.18
22.26
21
28.04
Shares (diluted)M
29.70
28.90
28.52
28.81
26.36
25.03
28.16
25.39
28.27
25.75
27.16
(0.47%)
(1.14%)
66
7.46
Buyback yield%
7.60
7.94
5.09
3.69
4.97
3.21
3.61
4.95
6.03
6.65
5.88
4.95
5.03
61
1.711
D/E ratiox
0.184
0.174
0.193
0.171
0.168
0.163
0.174
0.162
0.156
0.165
1.198
0.163
0.169
76
18.00
Enterprise value₩B
13.40
11.77
10.45
10.12
9.473
9.787
10.28
10.44
11.53
10.53
1.844
2.13%
(3.64%)
30
6.448
LT debt₩B
29.70
30.91
35.94
42.39
46.85
46.84
45.54
52.33
60.34
69.50
2.610
8.21%
9.45%
48
Revenue
₩14.18B
4.54%
1.00×
Cost of revenue
₩9.891B
4.50%
1.00×
Operating expenses
₩2.330B
4.45%
0.99×
Spread over hurdle
16.33%