6.436
Revenue₩B
14.38
15.80
17.12
18.08
19.23
20.67
21.96
23.21
24.49
25.98
6.993
6.19%
6.93%
25
23.86
Revenue growth%
9.56
6.59
3.72
5.57
5.44
5.05
5.47
3.95
4.23
1.36
9.12
4.23
5.24
41
16.27
Gross margin%
10.52
8.31
10.26
7.53
8.66
6.00
6.83
9.63
8.87
11.17
7.91
8.87
8.76
81
4.66
Operating margin%
9.85
6.91
4.37
4.30
7.01
5.73
5.41
4.01
4.93
2.73
20.80
4.93
5.17
61
18.70
Net margin%
10.27
13.08
14.01
12.42
9.95
8.52
9.93
8.41
6.46
7.87
12.20
8.41
9.94
30
9.398
P/E ratio (avg)x
22.10
19.82
20.21
18.61
18.01
17.07
16.29
16.44
15.98
14.07
22.10
16.29
17.54
57
35.76
EV/EBITx
29.75
28.99
29.74
31.99
34.44
39.88
40.18
46.29
50.58
58.78
31.18
46.29
37.16
38
24.38
FCF yield (avg)%
19.19
19.91
22.81
23.62
23.25
23.17
20.55
21.13
21.59
24.36
7.31
21.59
22.20
61
9.48
FCF margin%
14.71
12.46
12.83
15.22
17.63
16.63
17.11
16.31
18.14
15.42
3.47
16.63
15.86
85
1.082
FCF / Net incomex
1.056
1.011
0.992
0.964
1.047
1.016
0.974
0.953
1.066
1.057
1.140
1.016
1.014
29
23.56
ROIC%
1.39
1.84
1.47
2.65
1.70
2.70
1.54
0.40
2.28
0.67
25.65
1.54
1.62
69
5.81
Return on equity%
18.48
21.42
21.96
20.46
22.34
21.39
21.24
23.31
24.54
22.30
10.82
22.30
21.69
37
16.70
Return on assets%
5.60
5.47
3.68
2.98
1.44
0.40
3.12
1.51
0.40
0.59
13.59
0.59
2.25
90
90.99
EPS₩
159.11
152.36
163.26
171.84
164.25
174.87
188.75
209.28
226.41
225.84
101.73
6.58%
4.74%
—
28.24
EPS growth%
3.59
1.00
0.40
0.57
3.37
2.45
5.09
7.42
9.01
10.34
20.06
7.42
3.48
56
82.34
Bookvalue per sh₩
312.49
355.21
348.80
348.79
389.68
409.67
409.49
442.64
479.58
581.45
89.63
8.33%
7.17%
—
101.36
FCF per share₩
153.71
175.67
171.29
195.35
224.76
252.41
253.76
247.85
246.56
245.05
128.90
1.74%
5.28%
—
107.19
Dividend per sh₩
231.31
271.62
304.12
307.13
327.52
370.25
392.88
388.59
452.67
537.04
72.83
10.40%
10.56%
—
26.22
Div yield (avg)%
20.07
20.78
19.85
16.92
15.34
16.06
13.50
14.02
11.65
11.31
21.04
13.50
15.70
10
18.88
Payout ratio%
10.42
11.15
10.27
7.59
7.62
5.51
4.04
5.15
3.88
4.69
6.36
4.69
6.55
55
61.51
Shares (diluted)M
76.71
69.52
78.76
84.36
95.02
107.8
101.5
105.3
108.1
121.6
63.19
5.06%
5.99%
79
16.73
Buyback yield%
23.63
22.86
20.57
20.02
21.06
20.18
21.95
21.65
24.12
22.21
22.64
21.95
21.80
31
0.475
D/E ratiox
1.160
1.265
1.354
1.373
1.521
1.782
1.990
2.282
2.423
2.678
1.458
2.282
1.651
69
18.48
Enterprise value₩B
11.90
14.19
13.74
15.96
18.25
20.83
23.64
22.90
26.44
26.78
2.286
7.97%
9.65%
88
12.23
LT debt₩B
8.846
9.781
10.00
9.381
9.158
8.431
7.459
6.989
7.599
7.919
16.84
(2.86%)
(1.05%)
72
Revenue
₩25.98B
6.93%
1.00×
Cost of revenue
₩14.93B
6.83%
0.99×
Operating expenses
₩5.949B
7.61%
1.07×
Cash and investments
12.97%
Spread over hurdle
(2.30%)