75.64
Revenue₩B
61.44
64.31
67.53
70.58
73.57
76.74
80.48
84.59
87.59
88.36
77.43
3.73%
4.02%
30
22.82
Revenue growth%
22.20
21.69
19.34
18.23
18.50
20.73
20.87
23.12
22.53
20.56
7.31
20.87
20.80
71
3.11
Gross margin%
7.25
9.72
6.73
8.72
7.68
8.48
7.64
6.54
5.90
5.12
4.29
6.54
7.45
76
8.20
Operating margin%
30.97
30.32
28.90
30.83
28.30
25.53
23.20
23.57
21.54
21.96
9.55
23.20
26.92
93
16.05
Net margin%
23.81
23.98
25.65
22.74
21.13
19.00
18.07
18.86
20.39
21.65
16.81
19.00
21.39
63
24.45
P/E ratio (avg)x
21.41
20.21
18.20
18.66
18.03
16.16
14.63
15.45
14.75
14.22
34.80
14.75
17.10
53
31.69
EV/EBITx
40.55
45.15
40.99
43.11
44.60
40.69
45.53
48.77
48.52
45.62
13.28
45.62
44.88
7
21.70
FCF yield (avg)%
20.47
19.52
17.88
19.37
17.30
15.65
17.86
17.15
16.69
17.40
3.59
17.15
17.63
84
15.64
FCF margin%
19.80
22.26
21.23
18.51
20.60
20.30
20.58
19.61
20.02
19.12
13.46
20.02
20.16
77
1.539
FCF / Net incomex
1.116
1.181
1.150
1.219
1.150
1.233
1.171
1.321
1.284
1.290
1.639
1.284
1.200
28
12.51
ROIC%
18.02
20.33
23.06
23.06
24.26
27.25
26.98
24.56
27.36
24.75
15.14
26.98
24.41
51
3.52
Return on equity%
12.75
13.74
10.87
13.76
14.59
15.53
18.49
19.05
18.02
18.68
22.42
18.49
15.06
63
29.80
Return on assets%
2.30
0.40
0.40
0.40
0.40
0.40
0.40
1.63
4.26
6.95
7.32
1.63
0.40
65
1,150
EPS₩
243.88
246.43
269.75
294.44
325.11
371.44
351.07
406.47
395.34
455.26
1,286
6.97%
6.66%
—
25.94
EPS growth%
10.53
7.57
4.72
7.33
4.92
4.94
1.98
0.40
0.40
1.91
7.54
1.91
4.82
85
179.80
Bookvalue per sh₩
617.69
697.67
690.77
755.21
708.40
671.78
665.22
683.54
710.96
721.65
674.70
0.37%
2.02%
—
243.25
FCF per share₩
1,374
1,329
1,526
1,471
1,466
1,687
1,729
1,673
1,636
1,850
799.98
4.77%
3.38%
—
947.13
Dividend per sh₩
1,188
1,256
1,473
1,455
1,692
1,970
2,077
2,016
2,348
2,430
754.81
7.51%
8.76%
—
12.40
Div yield (avg)%
24.86
23.65
24.73
21.90
18.95
18.95
17.43
16.14
13.61
11.22
27.40
16.14
18.95
89
15.98
Payout ratio%
6.83
5.41
5.12
7.56
8.26
10.44
10.07
9.77
11.71
11.70
19.03
10.44
9.02
69
19.88
Shares (diluted)M
19.92
20.96
21.16
20.72
21.33
20.99
22.05
21.03
20.34
22.07
20.39
0.68%
1.14%
23
14.26
Buyback yield%
18.69
16.96
16.65
16.07
13.72
11.48
9.71
9.09
7.03
8.81
26.72
9.09
12.60
14
1.422
D/E ratiox
1.302
1.515
1.473
1.449
1.691
1.785
1.958
2.108
2.002
2.175
0.918
2.002
1.738
68
11.29
Enterprise value₩B
3.351
3.184
3.368
3.614
3.505
3.599
3.168
2.761
2.652
2.260
60.09
(8.41%)
(5.46%)
66
82.86
LT debt₩B
31.98
29.47
33.22
31.60
34.82
39.90
42.73
43.94
45.42
48.47
83.87
6.84%
3.42%
34
Revenue
₩88.36B
4.02%
1.00×
Cost of revenue
₩52.89B
4.15%
1.01×
Operating expenses
₩9.057B
2.95%
0.90×
Spread over hurdle
30.38%