85.93
Revenue₩B
147.4
154.5
161.5
168.3
177.3
184.4
189.4
194.7
204.7
214.1
90.33
3.84%
4.47%
92
27.79
Revenue growth%
25.52
22.97
21.45
22.50
19.89
21.27
19.52
19.67
20.36
18.34
14.06
19.67
20.81
48
20.43
Gross margin%
7.77
6.33
8.47
10.63
10.44
9.72
9.77
11.21
8.60
6.91
26.03
9.72
9.16
63
29.03
Operating margin%
19.62
19.75
17.03
19.94
20.49
22.70
21.73
21.75
24.37
22.06
10.89
22.06
21.11
24
21.49
Net margin%
17.21
16.56
18.85
17.70
15.80
18.14
15.96
17.83
15.17
17.99
13.88
17.83
17.45
39
34.13
P/E ratio (avg)x
38.86
42.17
47.48
44.11
39.71
44.93
44.02
49.94
55.00
50.22
12.61
49.94
44.52
32
21.54
EV/EBITx
48.91
50.42
54.92
62.57
73.62
81.78
87.95
97.69
95.21
95.78
7.900
95.21
77.70
62
28.94
FCF yield (avg)%
25.64
23.94
22.15
23.08
24.35
23.57
25.64
22.73
23.53
24.82
19.19
23.57
23.76
72
23.05
FCF margin%
13.56
12.55
14.83
12.47
9.54
11.94
9.48
7.71
9.45
11.51
23.05
9.48
11.73
37
0.212
FCF / Net incomex
1.488
1.439
1.421
1.619
1.554
1.707
1.581
1.594
1.806
1.772
1.376
1.707
1.587
50
4.45
ROIC%
13.38
13.35
12.39
10.27
12.81
10.58
11.61
14.59
14.37
13.76
10.53
13.76
13.08
34
19.47
Return on equity%
23.44
22.86
24.74
27.08
24.41
26.98
26.02
27.01
27.91
26.52
28.10
26.98
26.27
65
7.45
Return on assets%
19.27
16.30
15.42
15.18
14.26
13.01
15.78
16.68
19.44
17.72
7.50
16.68
16.04
72
303.15
EPS₩
1,207
1,212
1,285
1,403
1,524
1,605
1,598
1,575
1,707
1,700
336.05
2.22%
4.08%
—
8.51
EPS growth%
28.05
30.00
31.47
29.06
29.95
30.29
31.43
34.19
34.00
35.46
24.55
34.00
30.86
23
1,215
Bookvalue per sh₩
536.11
555.86
655.32
774.76
918.60
974.66
969.76
1,150
1,182
1,263
1,096
6.58%
9.97%
—
694.02
FCF per share₩
1,631
1,729
1,937
1,839
1,716
1,660
1,645
1,832
1,824
2,097
1,452
4.08%
3.67%
—
1,222
Dividend per sh₩
938.86
1,031
1,185
1,293
1,464
1,463
1,710
1,874
1,848
1,813
767.53
4.36%
6.90%
—
10.69
Div yield (avg)%
19.33
19.67
21.60
20.06
22.62
19.92
17.56
18.62
21.32
23.71
28.64
19.92
19.99
11
24.05
Payout ratio%
10.44
8.55
6.67
3.80
2.70
0.58
0.40
0.40
0.40
3.12
15.96
0.40
2.91
47
121.0
Shares (diluted)M
84.39
75.28
72.32
72.91
64.77
66.48
64.22
70.10
71.81
70.00
123.0
1.56%
(3.09%)
6
19.20
Buyback yield%
14.16
14.78
14.86
11.91
14.21
14.04
12.64
10.08
11.81
11.73
11.04
11.81
13.34
50
1.764
D/E ratiox
1.434
1.694
1.768
1.710
1.699
1.884
1.960
2.152
2.535
2.430
1.473
2.152
1.826
68
134.8
Enterprise value₩B
95.72
97.13
100.6
114.7
122.2
133.3
134.5
153.3
168.2
199.7
114.5
10.32%
8.77%
25
189.1
LT debt₩B
141.3
161.3
186.1
211.8
209.6
229.6
218.8
228.8
212.5
233.1
102.3
2.15%
5.54%
43
Revenue
₩214.1B
4.47%
1.00×
Cost of revenue
₩129.6B
4.57%
1.01×
Operating expenses
₩40.95B
4.36%
0.99×
Cash and investments
18.28%
Spread over hurdle
34.01%