5.872
Revenue₩B
16.79
17.37
18.31
19.31
19.77
20.61
21.71
22.93
23.58
24.56
6.220
4.44%
4.12%
9
6.68
Revenue growth%
26.22
27.52
26.93
28.21
29.93
29.19
26.95
27.27
24.70
21.93
28.42
26.95
27.11
10
16.95
Gross margin%
13.77
15.66
17.34
18.80
16.32
15.72
12.78
14.04
12.88
14.39
4.98
14.04
15.02
92
15.48
Operating margin%
15.41
13.03
12.38
11.09
12.18
14.86
16.70
19.14
19.73
20.42
13.51
19.14
15.14
90
2.83
Net margin%
26.38
27.26
26.23
28.99
30.49
29.44
26.50
25.86
23.81
21.19
8.54
25.86
26.44
33
11.28
P/E ratio (avg)x
30.11
30.23
33.47
31.16
35.53
37.48
35.61
40.16
39.35
39.22
36.99
39.22
35.57
24
30.28
EV/EBITx
28.41
32.05
34.85
31.65
32.64
33.76
30.91
32.33
36.78
34.77
37.03
33.76
32.49
17
6.57
FCF yield (avg)%
7.28
9.08
8.62
11.61
13.13
14.37
11.73
12.97
10.45
12.04
22.07
12.04
11.67
8
2.18
FCF margin%
11.80
13.37
15.04
15.08
12.43
13.19
13.75
12.37
12.39
13.97
29.12
13.19
13.28
62
0.750
FCF / Net incomex
0.477
0.520
0.583
0.638
0.615
0.586
0.650
0.710
0.740
0.743
0.482
0.710
0.627
7
10.43
ROIC%
23.99
24.31
22.37
21.86
20.54
22.19
23.18
25.96
28.91
26.92
24.89
25.96
23.58
30
5.85
Return on equity%
21.22
23.90
23.54
24.46
25.52
26.46
24.99
24.62
23.18
23.90
3.65
24.62
24.18
56
15.07
Return on assets%
19.80
20.11
22.81
21.73
21.38
19.68
19.77
20.38
21.11
21.13
15.41
20.38
20.75
37
132.67
EPS₩
259.61
282.63
277.75
312.30
316.85
358.09
427.18
419.10
461.68
477.83
140.94
8.56%
7.56%
—
7.78
EPS growth%
22.80
21.23
22.82
24.11
22.96
24.06
25.48
23.37
22.25
23.47
20.11
23.47
23.17
70
61.45
Bookvalue per sh₩
431.75
472.50
481.56
469.67
526.17
556.98
589.81
604.00
635.19
648.29
155.27
4.26%
5.92%
—
164.00
FCF per share₩
86.91
74.94
73.19
72.30
73.83
73.81
69.54
66.06
60.28
55.07
55.21
(5.69%)
(3.94%)
—
218.06
Dividend per sh₩
246.91
277.82
312.39
362.13
389.40
401.28
415.94
416.70
447.88
510.52
226.18
5.57%
8.49%
—
12.34
Div yield (avg)%
5.72
5.85
8.62
9.99
7.19
7.79
5.43
4.60
7.00
8.00
22.08
7.00
7.09
78
7.67
Payout ratio%
13.57
13.35
14.62
14.15
13.83
12.32
11.81
13.42
13.18
13.26
11.37
13.18
13.39
21
52.09
Shares (diluted)M
61.64
68.01
63.53
64.35
62.35
66.77
73.33
74.59
74.18
71.64
54.88
2.82%
1.15%
58
26.37
Buyback yield%
21.25
22.34
19.63
19.67
18.80
17.13
14.50
11.70
11.03
13.51
16.40
13.51
17.97
92
0.778
D/E ratiox
2.844
2.918
2.921
3.294
3.393
4.045
4.374
5.068
5.124
5.651
1.759
5.068
3.719
58
1.865
Enterprise value₩B
20.60
20.59
23.20
22.75
25.94
26.64
29.94
33.12
37.78
41.73
1.033
9.97%
8.80%
59
6.394
LT debt₩B
12.68
12.54
12.98
14.71
16.85
15.78
16.47
16.60
18.70
18.67
10.51
2.08%
4.10%
67
Revenue
₩24.56B
4.12%
1.00×
Cost of revenue
₩14.26B
3.68%
0.96×
Operating expenses
₩3.705B
5.14%
1.10×
Cash and investments
15.54%
Spread over hurdle
87.30%