10.23
Revenue₩B
14.65
14.97
15.38
16.14
16.60
16.87
17.66
18.10
18.65
19.29
11.14
3.05%
3.27%
33
9.87
Revenue growth%
7.74
7.76
9.42
10.16
7.57
5.85
7.11
8.83
9.03
10.17
16.16
8.83
8.30
37
25.62
Gross margin%
24.68
27.05
28.92
28.11
29.84
26.95
29.93
31.80
32.10
29.55
29.02
29.93
29.23
16
15.58
Operating margin%
23.21
21.96
22.77
24.85
23.04
25.60
28.53
26.38
23.63
21.53
5.54
25.60
23.42
71
3.76
Net margin%
29.11
26.99
29.25
26.77
27.78
28.05
28.29
29.14
29.25
27.00
16.34
28.29
28.17
52
11.99
P/E ratio (avg)x
14.73
14.39
15.54
16.64
16.33
18.26
21.35
22.20
25.37
24.22
37.97
22.20
17.45
86
6.014
EV/EBITx
42.43
36.98
35.66
39.17
34.85
34.90
35.07
35.13
35.18
31.59
33.66
35.07
35.16
92
19.86
FCF yield (avg)%
4.79
3.80
6.13
8.21
9.45
9.17
11.00
11.79
12.43
15.42
6.71
11.79
9.31
72
19.56
FCF margin%
4.54
2.77
0.68
3.53
6.25
3.83
0.90
0.88
0.40
2.35
17.88
0.90
2.56
89
0.771
FCF / Net incomex
1.344
1.395
1.471
1.568
1.484
1.426
1.233
1.208
1.283
1.372
0.739
1.283
1.384
35
29.86
ROIC%
13.29
12.03
14.97
12.05
9.54
12.53
11.27
13.36
11.58
14.31
10.29
12.53
12.29
22
15.14
Return on equity%
32.62
34.84
31.85
31.19
28.35
27.32
29.27
27.95
25.74
27.55
6.48
27.55
28.81
66
15.63
Return on assets%
6.03
8.60
5.86
4.53
1.74
3.55
1.24
0.52
2.77
2.15
22.92
2.15
3.16
65
361.19
EPS₩
141.72
136.56
150.60
153.40
160.55
176.13
166.74
171.78
180.72
195.21
383.57
3.99%
3.57%
—
11.04
EPS growth%
20.19
18.16
15.28
17.56
17.86
19.25
17.01
14.15
11.56
11.31
9.48
14.15
17.28
87
303.68
Bookvalue per sh₩
649.62
643.47
651.53
636.54
687.75
774.82
888.00
907.03
854.35
962.80
218.34
6.96%
3.27%
—
912.50
FCF per share₩
472.60
536.68
517.81
565.81
566.80
638.71
664.79
632.27
716.98
755.11
565.31
5.90%
6.09%
—
480.94
Dividend per sh₩
169.17
178.68
170.41
164.36
156.07
133.92
132.76
138.27
143.79
144.31
835.86
(1.56%)
(1.79%)
—
10.02
Div yield (avg)%
27.55
29.12
29.97
28.19
28.45
26.01
28.69
29.49
27.12
24.97
9.13
27.12
28.32
61
11.11
Payout ratio%
20.33
18.32
18.99
20.24
17.37
16.92
18.52
20.62
18.20
20.47
15.99
18.52
18.76
47
16.35
Shares (diluted)M
16.78
15.50
17.60
18.26
17.06
16.17
17.69
19.31
20.85
20.55
16.02
3.80%
3.17%
72
9.63
Buyback yield%
8.83
8.25
6.40
9.31
6.48
8.43
8.53
7.04
6.97
7.19
9.18
7.19
7.72
77
0.996
D/E ratiox
1.416
1.573
1.693
1.503
1.559
1.659
1.650
1.553
1.591
1.435
1.539
1.591
1.566
92
20.76
Enterprise value₩B
24.73
27.45
26.88
30.61
33.77
35.62
34.89
37.34
41.67
44.25
4.735
5.55%
6.51%
34
4.881
LT debt₩B
21.01
24.50
27.35
29.96
34.68
36.51
38.02
38.13
44.37
50.39
8.220
7.76%
9.03%
35
Revenue
₩19.29B
3.27%
1.00×
Cost of revenue
₩13.06B
3.52%
1.02×
Operating expenses
₩4.491B
3.03%
0.98×
Cash and investments
15.22%
Spread over hurdle
(3.30%)