2.204
Revenue₩B
2.526
2.748
2.957
3.168
3.308
3.484
3.801
4.017
4.381
4.634
2.294
6.98%
7.03%
7
22.06
Revenue growth%
16.58
16.07
13.75
14.62
14.23
11.74
13.11
15.22
16.41
18.14
24.84
15.22
14.92
33
27.07
Gross margin%
21.13
18.13
18.44
18.07
18.22
19.32
19.55
16.84
14.92
16.63
21.12
16.84
18.18
13
26.32
Operating margin%
10.20
9.60
9.93
11.88
9.48
11.53
11.89
12.93
15.32
17.00
5.59
12.93
11.71
75
24.36
Net margin%
29.57
29.10
31.88
34.44
36.19
35.63
37.85
39.11
37.53
38.07
21.10
37.85
35.91
46
18.98
P/E ratio (avg)x
16.08
17.92
21.40
25.70
30.62
32.44
35.18
39.94
45.41
53.39
24.45
39.94
31.53
43
20.89
EV/EBITx
59.81
58.28
59.63
58.15
60.51
70.12
71.14
74.30
89.10
94.30
13.14
74.30
65.32
29
8.46
FCF yield (avg)%
21.99
24.80
23.49
23.81
22.19
20.88
20.44
22.09
20.04
21.55
11.03
20.88
22.04
31
15.54
FCF margin%
8.20
10.59
11.12
11.28
12.34
14.71
15.97
17.32
20.00
17.62
22.13
17.32
13.52
83
1.484
FCF / Net incomex
1.218
1.283
1.205
1.275
1.367
1.385
1.307
1.424
1.407
1.322
0.112
1.385
1.315
73
19.88
ROIC%
31.65
33.19
32.41
34.05
32.36
31.47
28.77
31.40
30.93
32.12
6.42
31.40
31.89
34
29.10
Return on equity%
10.09
10.39
7.89
9.43
9.97
9.13
11.42
12.80
12.46
12.39
15.35
12.39
10.24
46
9.99
Return on assets%
26.36
24.82
24.44
25.10
25.05
24.17
22.18
24.64
25.50
26.30
10.96
24.64
24.94
65
68.94
EPS₩
114.15
103.49
104.60
107.40
119.92
119.01
135.01
126.06
116.62
118.44
71.96
(0.25%)
(0.18%)
—
29.19
EPS growth%
11.50
12.41
12.21
12.95
10.13
7.56
5.27
5.06
4.57
5.54
20.36
5.27
8.85
66
37.18
Bookvalue per sh₩
43.22
41.65
36.27
33.32
31.45
30.83
27.40
25.82
24.39
26.01
63.22
(3.73%)
(4.26%)
—
71.88
FCF per share₩
115.05
123.60
136.08
146.82
150.84
155.30
147.16
144.10
131.80
139.86
76.02
(1.50%)
1.12%
—
17.45
Dividend per sh₩
45.86
47.47
46.34
39.17
37.12
31.63
31.48
31.59
29.16
31.21
71.66
(3.40%)
(3.61%)
—
16.63
Div yield (avg)%
28.70
28.50
29.52
32.22
32.38
30.46
33.30
32.50
30.73
28.03
6.59
30.73
30.60
60
3.87
Payout ratio%
29.26
27.19
25.63
28.54
30.54
30.17
29.58
31.41
33.15
34.59
4.53
31.41
29.88
91
31.31
Shares (diluted)M
41.61
41.07
44.38
46.92
49.24
51.16
48.95
57.00
61.12
57.66
31.34
3.21%
3.21%
43
28.59
Buyback yield%
23.96
21.54
24.41
24.03
26.50
28.72
26.47
23.89
21.33
22.83
21.43
23.89
24.00
56
0.208
D/E ratiox
0.717
0.743
0.747
0.663
0.592
0.665
0.635
0.677
0.624
0.702
1.003
0.665
0.671
47
1.415
Enterprise value₩B
5.194
5.877
6.394
6.331
6.835
7.428
8.590
8.794
10.63
11.58
1.310
11.13%
9.14%
7
1.801
LT debt₩B
3.063
3.263
3.422
3.502
3.485
3.636
4.089
4.639
4.716
4.922
5.945
7.15%
5.79%
62
Revenue
₩4.634B
7.03%
1.00×
Cost of revenue
₩2.466B
6.78%
0.98×
Operating expenses
₩643.8M
8.20%
1.11×
Goodwill & intangibles
16.03%
Spread over hurdle
45.22%