32.84
Revenue₩B
24.55
26.11
27.92
29.79
31.53
33.20
35.55
37.44
38.89
41.02
34.23
5.40%
5.74%
53
11.08
Revenue growth%
7.02
8.25
5.81
3.85
2.20
1.26
0.40
0.76
0.40
3.29
15.35
0.76
2.74
44
17.72
Gross margin%
27.10
25.70
28.45
27.44
30.16
30.60
29.82
28.55
29.71
32.35
9.66
29.82
29.13
69
16.79
Operating margin%
13.06
11.59
11.57
9.55
6.80
4.29
3.20
2.94
0.40
0.58
27.93
2.94
5.55
42
13.56
Net margin%
16.01
16.21
14.43
12.55
14.90
15.47
18.16
15.53
13.50
12.69
11.92
15.47
15.19
21
30.09
P/E ratio (avg)x
27.48
24.97
27.76
31.54
29.68
28.51
25.85
26.34
29.47
29.42
13.32
28.51
28.14
35
16.31
EV/EBITx
16.21
17.78
18.12
18.45
16.81
14.58
16.06
17.65
17.96
17.74
12.04
17.65
17.70
46
9.58
FCF yield (avg)%
30.82
30.24
33.04
33.09
35.60
35.11
34.17
35.50
35.01
37.20
14.99
35.11
34.59
52
20.12
FCF margin%
10.98
11.89
14.73
15.44
14.54
12.78
14.39
12.62
12.73
15.21
29.40
12.78
13.58
56
0.277
FCF / Net incomex
0.646
0.678
0.724
0.759
0.841
0.799
0.762
0.675
0.666
0.602
1.758
0.675
0.701
16
13.05
ROIC%
33.15
32.08
33.10
32.83
32.02
33.24
33.53
36.13
36.26
35.10
8.15
35.10
33.20
43
19.40
Return on equity%
11.05
13.74
13.30
10.71
10.82
11.42
10.77
13.07
15.24
15.21
19.06
13.07
12.24
90
16.84
Return on assets%
22.45
19.57
16.72
15.68
17.21
17.98
16.75
14.55
17.19
19.99
26.12
17.19
17.20
7
184.94
EPS₩
722.00
745.96
790.32
784.94
812.92
913.17
1,095
1,313
1,526
1,508
194.41
13.15%
8.13%
—
22.84
EPS growth%
2.98
1.73
3.10
2.69
4.97
2.46
2.56
0.40
2.73
2.57
5.25
2.56
2.63
62
277.27
Bookvalue per sh₩
134.17
132.94
150.24
149.48
166.89
182.70
176.86
175.16
172.29
173.45
76.69
0.77%
3.16%
—
139.03
FCF per share₩
312.85
349.04
375.64
361.92
354.24
359.71
401.33
396.79
406.61
366.35
242.36
0.67%
2.80%
—
530.68
Dividend per sh₩
51.22
44.77
46.41
42.62
36.17
38.16
35.52
32.62
33.92
31.54
143.46
(2.70%)
(6.00%)
—
27.68
Div yield (avg)%
12.77
10.02
12.38
14.08
11.30
11.82
12.11
10.76
8.19
5.82
14.73
10.76
11.56
61
12.06
Payout ratio%
6.05
8.95
10.26
11.27
13.29
14.47
17.14
17.87
20.40
17.51
13.31
17.51
13.88
24
61.71
Shares (diluted)M
76.46
74.40
73.77
70.72
76.25
74.28
70.07
80.49
87.03
85.10
62.21
2.22%
1.78%
29
21.93
Buyback yield%
27.38
28.92
31.49
33.16
32.14
33.81
36.04
35.05
33.71
34.15
12.98
34.15
33.44
53
1.664
D/E ratiox
0.153
0.170
0.163
0.173
0.177
0.183
0.177
0.178
0.187
0.201
1.606
0.183
0.177
89
24.89
Enterprise value₩B
2.883
2.836
2.941
3.354
3.376
3.941
4.413
5.215
5.261
5.700
15.08
11.05%
7.99%
93
3.882
LT debt₩B
30.21
36.61
39.77
46.96
53.28
60.32
73.00
84.60
85.60
87.11
33.30
10.33%
11.16%
77
Revenue
₩41.02B
5.74%
1.00×
Cost of revenue
₩25.61B
5.50%
0.98×
Operating expenses
₩7.122B
5.85%
1.01×
Cash and investments
16.58%
Property and equipment
15.71%