60.08
Revenue₩B
44.19
46.97
51.69
56.29
59.71
63.66
70.21
76.99
82.39
87.49
65.72
7.94%
7.83%
35
28.21
Revenue growth%
18.68
19.78
22.59
20.59
22.34
20.82
19.54
16.89
18.11
15.34
13.05
18.11
19.66
87
18.38
Gross margin%
12.67
14.77
14.41
15.39
13.66
16.02
16.78
16.24
15.55
15.35
25.85
16.02
15.37
36
3.38
Operating margin%
26.53
27.99
30.77
31.44
33.68
36.23
38.53
36.51
34.11
31.29
13.46
36.23
32.56
39
29.49
Net margin%
27.29
24.57
25.51
24.80
24.88
26.53
25.10
26.39
24.70
24.50
20.43
25.10
24.99
27
19.53
P/E ratio (avg)x
36.46
36.61
36.96
35.88
34.18
35.20
35.59
38.10
41.02
36.83
21.31
36.83
36.53
69
35.26
EV/EBITx
16.32
18.48
22.29
27.05
27.13
32.56
33.07
38.83
37.82
37.59
11.33
37.59
29.85
9
15.92
FCF yield (avg)%
37.44
40.10
38.57
37.51
36.39
35.09
37.46
37.33
36.28
34.52
22.52
36.28
37.39
11
6.39
FCF margin%
6.04
5.06
5.97
6.62
4.36
1.97
1.55
1.10
0.40
1.10
7.11
1.10
3.16
69
0.331
FCF / Net incomex
0.457
0.449
0.501
0.525
0.513
0.583
0.578
0.560
0.638
0.695
0.305
0.583
0.542
7
24.41
ROIC%
14.62
12.48
15.35
15.62
14.62
16.09
14.32
13.15
11.80
13.97
29.63
13.97
14.47
63
18.91
Return on equity%
13.69
16.23
17.53
15.56
17.95
19.64
19.02
16.83
18.89
17.87
27.52
18.89
17.70
8
20.82
Return on assets%
13.14
14.55
13.14
11.87
9.40
9.47
11.33
9.82
9.93
9.40
18.05
9.82
10.63
86
426.65
EPS₩
311.93
292.42
322.72
360.38
385.68
405.41
435.06
436.29
439.83
427.18
464.35
2.06%
3.49%
—
12.96
EPS growth%
2.32
0.62
2.86
5.62
7.04
8.15
6.02
6.22
7.70
4.78
18.63
6.22
5.82
60
354.24
Bookvalue per sh₩
238.46
252.68
233.86
253.89
243.37
258.71
283.23
313.04
343.25
339.25
179.94
6.87%
2.23%
—
533.85
FCF per share₩
178.74
165.34
166.30
182.15
202.33
218.50
211.11
218.49
239.70
221.31
130.92
1.81%
3.13%
—
87.79
Dividend per sh₩
605.70
660.64
780.33
752.65
881.44
951.62
977.41
1,077
1,261
1,358
329.47
9.04%
8.57%
—
19.44
Div yield (avg)%
14.02
13.72
16.35
18.73
21.21
18.88
16.03
16.45
19.40
18.82
3.42
18.82
17.59
36
2.90
Payout ratio%
14.62
14.28
16.29
17.02
17.04
16.43
13.84
12.49
15.07
16.21
17.35
15.07
15.64
65
50.12
Shares (diluted)M
45.39
42.52
40.60
42.92
38.10
36.67
35.12
37.25
35.53
30.79
50.88
(4.17%)
(3.84%)
66
17.59
Buyback yield%
9.90
12.21
9.91
7.58
5.71
6.86
7.31
7.58
5.09
7.44
12.13
7.31
7.51
73
0.217
D/E ratiox
0.786
0.760
0.735
0.738
0.815
0.935
0.907
1.010
1.023
1.142
0.182
1.010
0.861
61
65.36
Enterprise value₩B
70.88
70.31
76.32
77.69
85.60
96.35
106.4
123.1
139.7
153.1
64.58
12.33%
8.81%
26
49.93
LT debt₩B
40.81
37.80
40.63
40.08
37.00
37.10
37.55
37.77
39.73
38.69
38.49
0.90%
0.21%
59
Revenue
₩87.49B
7.83%
1.00×
Cost of revenue
₩37.36B
7.42%
0.96×
Operating expenses
₩20.49B
8.27%
1.04×
Property and equipment
19.62%
Cash and investments
16.19%
Spread over hurdle
21.42%