7.224
Revenue₩B
11.96
11.98
11.88
11.79
11.63
11.99
12.06
12.05
12.29
12.19
8.008
0.95%
0.42%
80
18.19
Revenue growth%
18.45
18.41
17.20
18.27
21.16
21.48
21.56
20.85
23.64
26.12
21.84
21.56
21.00
25
14.91
Gross margin%
17.68
15.13
13.29
10.72
9.68
12.17
14.44
11.93
9.53
7.67
13.10
11.93
12.05
81
11.11
Operating margin%
9.01
8.37
6.23
8.02
10.23
9.80
7.90
8.05
6.04
3.88
7.21
7.90
8.03
33
2.34
Net margin%
38.32
37.06
38.18
38.13
37.99
36.48
35.45
36.14
37.03
39.60
24.87
36.48
37.52
6
15.67
P/E ratio (avg)x
20.73
21.91
22.10
23.35
23.56
21.41
22.93
20.25
17.46
14.98
6.261
20.25
21.66
64
34.65
EV/EBITx
6.264
6.721
6.115
5.466
5.102
5.381
5.672
5.874
5.365
5.847
7.543
5.672
5.760
15
14.82
FCF yield (avg)%
18.89
16.98
16.13
18.34
16.05
16.07
13.99
16.15
18.31
17.22
15.82
16.15
16.57
63
24.11
FCF margin%
4.79
5.32
2.79
1.05
3.54
1.71
2.05
0.40
0.98
2.06
8.76
1.71
2.06
18
0.798
FCF / Net incomex
1.066
0.926
0.938
0.862
0.886
0.774
0.750
0.702
0.743
0.779
0.413
0.750
0.820
35
16.08
ROIC%
7.97
5.94
6.07
7.22
6.20
6.30
6.63
4.76
2.85
4.14
10.65
4.76
6.13
20
8.01
Return on equity%
14.92
16.25
15.57
13.45
15.93
17.93
15.90
18.27
20.48
18.87
2.60
18.27
16.09
75
29.83
Return on assets%
11.66
8.72
9.59
7.07
4.23
2.74
5.17
4.22
1.43
4.43
16.08
4.22
4.80
80
65.08
EPS₩
231.76
268.65
312.70
355.58
364.52
379.83
437.46
479.39
524.36
529.01
71.99
7.73%
8.67%
—
25.54
EPS growth%
8.55
6.97
9.16
6.40
3.55
2.78
0.40
0.90
0.40
0.74
7.23
0.74
3.16
64
136.94
Bookvalue per sh₩
126.08
113.60
99.12
93.11
88.44
94.52
83.62
70.66
63.91
68.65
86.60
(4.94%)
(6.51%)
—
129.59
FCF per share₩
228.53
270.51
320.72
342.51
393.37
391.39
420.92
493.81
534.22
584.89
188.21
8.26%
10.30%
—
198.57
Dividend per sh₩
242.68
252.86
238.34
249.61
274.10
280.32
307.90
318.42
358.95
392.70
165.30
7.46%
6.36%
—
18.37
Div yield (avg)%
18.88
17.56
17.36
14.79
15.57
14.89
16.57
15.99
18.80
17.31
7.93
16.57
16.94
58
20.74
Payout ratio%
0.54
1.39
1.77
4.46
4.63
2.35
1.52
3.34
2.58
3.27
18.54
2.58
2.47
68
13.08
Shares (diluted)M
10.62
9.540
8.696
8.932
9.229
8.266
8.561
9.365
9.496
9.878
12.93
1.37%
(0.88%)
95
16.81
Buyback yield%
22.47
20.28
18.68
18.75
21.32
18.96
17.65
17.25
18.38
18.55
2.68
18.38
18.72
29
0.162
D/E ratiox
0.770
0.840
0.873
0.919
1.030
1.196
1.267
1.416
1.422
1.406
0.154
1.406
1.113
84
4.169
Enterprise value₩B
8.452
7.927
9.144
9.731
9.954
10.96
12.18
14.17
15.41
17.75
2.925
12.27%
8.04%
88
8.495
LT debt₩B
7.010
7.110
7.646
7.382
7.833
8.197
8.281
8.858
9.480
10.41
9.423
5.86%
4.48%
74
Revenue
₩12.19B
0.42%
1.00×
Cost of revenue
₩5.857B
0.19%
0.98×
Operating expenses
₩2.435B
0.57%
1.01×
Goodwill & intangibles
15.66%
Spread over hurdle
18.41%