8.344
Revenue₩B
20.63
21.41
22.64
23.25
23.88
24.75
25.38
26.62
28.21
29.20
8.934
4.11%
4.09%
78
6.30
Revenue growth%
10.86
12.26
13.50
16.29
16.57
17.16
16.97
17.49
15.94
17.50
21.84
17.16
16.43
93
29.42
Gross margin%
6.61
8.99
9.50
10.51
8.47
6.66
4.28
4.67
5.11
6.60
28.89
5.11
6.64
93
3.75
Operating margin%
11.02
11.37
12.42
13.24
12.21
11.05
11.04
9.31
10.50
12.77
18.86
11.04
11.21
95
4.61
Net margin%
7.79
9.95
9.21
8.49
7.22
10.14
7.74
8.95
8.00
10.78
7.28
8.95
8.72
91
14.27
P/E ratio (avg)x
16.14
17.47
19.49
20.85
20.86
21.89
25.70
29.60
35.34
42.56
9.692
29.60
21.38
40
15.72
EV/EBITx
28.36
28.96
34.10
34.94
36.44
38.43
45.38
51.10
58.68
62.91
34.32
51.10
37.43
92
15.99
FCF yield (avg)%
32.50
35.41
32.50
31.67
30.95
33.47
30.96
31.75
31.51
29.93
4.10
31.51
31.71
60
6.97
FCF margin%
25.12
23.12
21.97
23.48
21.58
19.85
17.27
17.96
18.09
21.01
21.88
18.09
21.29
25
1.213
FCF / Net incomex
0.544
0.630
0.618
0.627
0.681
0.640
0.687
0.706
0.783
0.856
1.176
0.706
0.661
65
21.48
ROIC%
12.87
14.59
15.97
17.92
18.77
19.47
16.67
14.01
11.50
13.34
29.82
14.01
15.28
81
3.76
Return on equity%
18.91
19.96
19.13
18.64
15.83
18.37
16.72
16.79
15.36
12.88
22.57
16.72
17.58
9
26.11
Return on assets%
25.13
23.77
25.35
27.19
24.68
23.05
25.02
25.34
25.19
25.58
24.85
25.19
25.16
13
200.54
EPS₩
328.27
384.84
391.45
415.43
496.03
571.09
628.61
651.02
726.97
843.16
213.80
11.19%
10.92%
—
26.46
EPS growth%
22.38
20.09
19.93
18.18
19.47
17.82
15.26
15.22
16.53
14.05
16.84
15.26
18.00
34
144.94
Bookvalue per sh₩
371.85
425.85
417.70
478.66
522.99
533.98
567.60
588.16
560.50
582.68
369.62
2.19%
5.09%
—
320.41
FCF per share₩
392.92
446.18
505.53
547.05
615.79
688.07
751.80
721.48
785.20
759.28
273.57
4.28%
6.91%
—
129.58
Dividend per sh₩
323.28
303.10
299.78
312.98
341.70
315.28
302.39
288.39
320.80
341.33
412.56
(0.02%)
(0.24%)
—
6.19
Div yield (avg)%
6.45
6.13
7.86
5.58
5.22
5.86
8.76
11.76
14.04
14.72
16.36
11.76
7.16
51
2.44
Payout ratio%
11.77
9.07
10.43
9.41
11.48
13.70
14.61
15.05
14.12
13.40
13.72
14.12
12.59
65
23.22
Shares (diluted)M
27.12
28.60
31.57
31.19
34.78
33.57
34.77
35.07
40.04
45.86
23.39
5.68%
5.12%
12
29.89
Buyback yield%
22.81
21.97
20.97
23.43
20.97
20.95
17.97
15.44
18.09
19.50
2.76
18.09
20.96
81
0.166
D/E ratiox
0.549
0.568
0.573
0.559
0.661
0.639
0.630
0.648
0.706
0.736
0.606
0.648
0.635
10
5.912
Enterprise value₩B
43.43
49.10
53.94
59.06
57.61
65.55
74.15
75.71
75.68
86.42
16.98
8.45%
8.92%
80
23.07
LT debt₩B
45.96
51.74
51.14
57.81
69.15
77.25
92.82
111.8
112.7
135.8
11.05
14.45%
12.96%
38
Revenue
₩29.20B
4.09%
1.00×
Cost of revenue
₩15.53B
4.00%
0.99×
Operating expenses
₩3.909B
4.51%
1.04×
Goodwill & intangibles
16.97%
Spread over hurdle
20.37%