722.6
Revenue₩B
672.7
679.7
688.4
698.8
716.4
719.2
730.1
724.9
748.9
746.6
761.4
0.83%
1.32%
12
6.29
Revenue growth%
4.19
3.05
2.02
0.72
0.40
0.67
0.40
0.40
0.40
0.40
14.10
0.40
0.53
54
22.21
Gross margin%
20.60
20.36
21.07
23.68
23.56
22.73
21.80
19.55
17.56
17.89
2.56
19.55
20.83
78
21.97
Operating margin%
9.70
10.19
12.43
14.42
11.59
9.14
10.03
8.97
7.20
4.91
3.93
8.97
9.87
43
12.74
Net margin%
21.31
19.69
22.34
20.59
21.07
22.85
21.09
20.44
20.13
22.42
3.65
21.09
21.08
26
18.89
P/E ratio (avg)x
12.43
12.64
13.19
12.95
12.68
13.51
13.52
14.22
15.57
17.01
12.18
14.22
13.35
8
19.16
EV/EBITx
8.716
8.580
9.162
8.547
7.927
8.265
7.759
7.135
7.515
7.067
21.44
7.515
8.096
74
29.34
FCF yield (avg)%
16.26
16.90
18.23
18.70
18.84
19.32
20.14
18.98
18.28
18.68
25.30
18.98
18.69
53
18.27
FCF margin%
12.87
11.51
13.32
13.62
12.05
10.29
12.27
12.99
15.95
15.96
26.39
12.99
12.93
33
0.128
FCF / Net incomex
2.012
2.373
2.624
2.877
2.772
2.892
2.792
3.240
3.495
3.361
0.662
3.240
2.835
65
5.30
ROIC%
22.23
19.65
17.83
16.59
16.86
17.99
19.47
19.17
17.49
16.35
24.78
17.99
17.91
80
11.40
Return on equity%
10.96
8.33
7.56
9.33
8.06
9.99
9.66
8.46
6.10
3.14
21.28
8.46
8.40
12
9.82
Return on assets%
27.34
24.71
26.21
23.54
26.24
26.42
24.78
26.95
23.99
22.98
28.79
24.78
25.49
19
1,437
EPS₩
4,153
4,751
5,399
5,687
5,771
6,485
6,312
6,738
6,563
6,623
1,600
2.79%
5.05%
—
10.51
EPS growth%
16.17
17.74
19.94
21.11
20.57
20.23
19.43
22.29
20.68
19.66
24.76
20.23
20.09
72
1,060
Bookvalue per sh₩
4,146
4,084
4,017
4,765
5,395
5,952
6,659
6,638
7,909
8,868
1,538
10.45%
7.89%
—
3,686
FCF per share₩
1,835
1,855
2,104
2,482
2,872
3,282
3,574
3,652
3,615
3,954
3,631
6.60%
7.95%
—
1,915
Dividend per sh₩
3,748
4,057
4,240
4,586
4,996
5,217
5,650
5,626
6,079
6,740
2,701
6.17%
5.76%
—
6.40
Div yield (avg)%
31.07
29.45
27.76
24.82
27.32
26.18
28.32
28.00
25.61
23.98
13.60
26.18
27.54
27
12.99
Payout ratio%
18.11
20.42
17.80
17.25
17.66
15.66
16.83
17.62
16.39
14.97
19.63
16.39
17.44
56
138.7
Shares (diluted)M
157.3
158.0
165.9
159.1
156.9
167.7
161.5
179.4
167.7
164.6
132.2
0.96%
1.23%
66
11.28
Buyback yield%
21.45
19.24
19.37
21.29
19.99
18.65
17.12
17.88
15.86
15.30
11.21
17.12
18.94
34
1.538
D/E ratiox
0.989
1.054
1.064
1.192
1.150
1.232
1.159
1.253
1.406
1.531
0.129
1.253
1.175
72
94.98
Enterprise value₩B
639.0
693.0
650.4
716.4
652.1
637.2
678.1
704.1
649.6
603.9
705.9
(1.52%)
(0.29%)
44
114.7
LT debt₩B
629.0
697.9
790.6
839.5
959.0
1,012
1,149
1,185
1,345
1,339
237.0
6.90%
8.72%
48
Revenue
₩746.6B
1.32%
1.00×
Cost of revenue
₩456.8B
1.40%
1.01×
Operating expenses
₩154.9B
1.16%
0.98×
Spread over hurdle
15.96%