48.19
Revenue₩B
35.04
38.04
41.82
45.13
48.78
53.70
56.80
60.18
65.75
71.91
51.30
8.07%
8.09%
91
18.39
Revenue growth%
27.10
24.50
24.89
22.10
23.89
23.84
25.10
24.06
22.27
23.76
13.72
23.84
23.97
45
23.94
Gross margin%
19.37
16.60
13.93
15.46
17.92
18.53
15.67
13.57
11.02
10.77
9.83
13.57
15.56
91
11.41
Operating margin%
27.15
29.63
28.26
27.34
30.00
29.80
31.32
28.35
28.29
25.91
21.04
28.35
28.32
74
6.12
Net margin%
24.60
24.08
25.61
27.30
24.40
23.62
20.77
22.38
20.62
23.36
12.72
22.38
23.85
31
7.565
P/E ratio (avg)x
31.25
34.87
36.12
42.71
51.74
56.11
61.10
61.51
72.85
73.06
19.66
61.51
53.92
20
31.60
EV/EBITx
29.11
35.18
41.43
40.96
46.55
55.02
55.08
63.52
62.78
73.40
24.27
62.78
50.78
10
10.44
FCF yield (avg)%
11.15
11.36
13.00
10.36
9.29
10.45
11.33
11.51
10.67
8.61
26.81
10.67
10.91
27
7.37
FCF margin%
26.76
24.39
27.17
26.97
29.36
27.21
29.04
31.46
32.42
31.92
28.57
31.46
28.12
74
0.302
FCF / Net incomex
0.454
0.445
0.466
0.532
0.557
0.583
0.661
0.681
0.635
0.640
0.300
0.640
0.570
49
5.10
ROIC%
24.68
24.00
25.09
27.92
30.41
32.05
32.90
30.67
31.81
29.08
6.14
31.81
29.74
74
29.05
Return on equity%
22.02
19.18
17.13
15.10
16.86
15.87
16.64
17.13
15.67
17.34
24.53
16.64
16.99
16
19.12
Return on assets%
7.66
10.14
10.94
11.61
12.95
11.32
8.39
9.55
11.12
9.66
15.32
9.66
10.54
30
51.11
EPS₩
72.50
76.87
73.68
72.36
73.83
85.01
98.33
100.20
111.06
123.75
56.04
10.88%
6.09%
—
4.40
EPS growth%
10.54
12.04
10.19
12.71
14.29
16.69
14.25
11.56
9.40
8.71
5.72
11.56
11.80
15
82.97
Bookvalue per sh₩
39.67
42.30
40.97
43.35
44.80
42.44
43.68
47.53
51.41
52.24
66.26
3.12%
2.10%
—
20.25
FCF per share₩
94.21
104.10
106.58
115.81
125.99
144.27
136.86
144.32
159.22
158.36
100.71
4.68%
6.49%
—
92.39
Dividend per sh₩
65.13
64.31
61.70
61.08
59.58
61.24
57.38
61.33
63.75
56.53
87.69
(1.05%)
(2.35%)
—
20.24
Div yield (avg)%
23.92
21.73
23.96
23.26
20.59
20.61
18.22
19.03
18.68
17.16
24.34
18.68
20.60
81
7.45
Payout ratio%
8.32
8.07
7.63
7.39
5.25
5.00
3.00
5.74
8.65
10.16
28.26
5.74
7.51
64
219.7
Shares (diluted)M
278.1
315.0
297.9
320.3
324.4
356.9
371.2
412.3
425.3
417.4
219.7
5.17%
5.35%
48
24.50
Buyback yield%
5.23
7.87
9.37
9.70
8.17
8.71
8.76
11.75
8.80
6.91
5.31
8.76
8.73
18
1.171
D/E ratiox
1.365
1.482
1.623
1.704
1.857
1.779
1.732
1.831
1.868
1.825
0.409
1.825
1.755
42
45.95
Enterprise value₩B
49.83
56.33
62.24
68.46
72.75
71.55
66.30
63.04
67.40
70.21
31.04
(0.71%)
3.56%
85
59.14
LT debt₩B
29.30
32.32
30.15
29.21
30.39
32.99
35.54
40.15
40.86
39.69
25.89
5.49%
2.58%
81
Revenue
₩71.91B
8.09%
1.00×
Cost of revenue
₩46.57B
8.34%
1.02×
Operating expenses
₩16.89B
8.11%
1.00×
Cash and investments
16.75%
Spread over hurdle
19.51%