32.57
Revenue₩B
25.73
27.00
28.48
30.49
31.45
33.58
36.00
37.12
39.42
42.13
36.05
6.02%
5.66%
30
29.14
Revenue growth%
27.30
28.37
25.78
23.77
26.60
27.89
28.81
29.70
27.77
30.58
26.58
28.81
27.83
49
11.24
Gross margin%
22.53
21.73
21.80
24.37
24.18
22.38
20.19
21.59
19.51
21.93
17.03
21.59
21.87
33
6.65
Operating margin%
22.86
20.42
23.18
24.86
24.71
25.68
24.99
27.35
25.68
25.83
11.18
25.68
24.93
41
13.41
Net margin%
32.62
30.46
29.24
29.36
28.09
27.34
28.51
30.64
31.39
28.49
20.75
28.51
29.30
36
13.26
P/E ratio (avg)x
15.43
16.00
15.82
14.85
14.63
16.85
16.63
18.67
21.26
21.14
15.16
18.67
16.31
68
37.41
EV/EBITx
22.81
22.78
24.89
24.63
26.30
23.52
25.81
25.08
25.32
27.42
20.19
25.32
24.99
15
18.21
FCF yield (avg)%
9.39
6.91
8.89
11.20
9.05
9.73
9.90
11.17
14.12
11.56
21.83
11.17
9.81
45
11.26
FCF margin%
29.80
30.62
33.19
34.47
35.86
36.91
36.79
36.56
35.11
36.35
11.78
36.56
35.48
35
0.956
FCF / Net incomex
1.540
1.583
1.666
1.730
1.828
1.778
1.899
1.740
1.715
1.920
0.904
1.778
1.735
7
12.76
ROIC%
8.62
10.07
11.95
12.53
11.20
9.35
8.57
10.63
12.27
12.51
29.86
10.63
10.91
35
25.68
Return on equity%
15.02
15.34
17.83
19.55
18.13
18.13
17.17
16.17
14.37
16.65
16.14
16.65
16.91
86
7.14
Return on assets%
13.37
15.04
16.32
17.85
19.11
20.43
18.32
20.79
22.89
25.49
25.23
20.79
18.72
48
264.92
EPS₩
603.42
651.39
760.77
827.92
859.91
962.94
1,087
1,278
1,423
1,487
289.22
11.58%
10.36%
—
29.22
EPS growth%
28.04
28.61
30.65
33.43
31.15
31.16
29.30
32.09
34.65
36.46
17.37
32.09
31.15
60
382.11
Bookvalue per sh₩
266.48
300.80
316.83
367.83
391.37
439.61
447.16
478.45
512.33
509.50
686.49
5.42%
6.98%
—
699.90
FCF per share₩
287.44
313.87
292.55
329.40
370.46
421.29
433.83
424.32
425.66
400.99
562.44
1.60%
4.72%
—
229.22
Dividend per sh₩
237.90
243.80
282.94
317.07
347.45
395.91
392.99
466.11
478.49
539.07
534.31
9.18%
9.42%
—
20.01
Div yield (avg)%
29.62
27.26
27.75
27.16
26.82
26.85
26.99
24.84
26.90
25.63
17.35
26.85
26.94
64
17.39
Payout ratio%
30.16
28.77
26.46
26.30
26.28
26.81
27.07
29.91
30.26
29.90
10.56
29.90
27.92
82
30.44
Shares (diluted)M
37.95
38.14
37.06
33.31
36.33
38.66
40.15
35.36
35.68
31.30
28.96
(2.93%)
(1.06%)
49
25.13
Buyback yield%
19.51
18.55
16.33
15.85
14.09
15.50
16.33
14.11
13.42
13.28
25.03
14.11
15.68
72
1.343
D/E ratiox
2.618
2.979
2.917
2.964
2.918
2.781
2.777
3.207
3.127
3.513
0.186
3.127
2.941
69
29.23
Enterprise value₩B
21.62
22.06
24.40
25.29
25.18
24.61
25.01
27.06
29.67
29.53
8.718
3.24%
3.11%
50
20.23
LT debt₩B
20.96
23.29
21.34
24.10
24.50
27.30
25.56
24.28
21.73
21.95
23.87
(2.17%)
(0.69%)
56
Revenue
₩42.13B
5.66%
1.00×
Cost of revenue
₩25.96B
5.64%
1.00×
Operating expenses
₩7.921B
5.81%
1.01×
Property and equipment
16.55%
Return on capital
129.54%
Spread over hurdle
123.21%