4.105
Revenue₩B
6.589
6.568
6.657
6.747
6.733
6.833
6.895
6.813
6.776
6.887
4.237
0.45%
0.50%
88
18.40
Revenue growth%
15.73
17.36
14.80
14.11
14.33
16.21
15.88
18.22
15.96
18.13
29.50
16.21
15.92
27
25.11
Gross margin%
27.88
30.88
33.37
33.76
35.67
37.19
34.65
34.80
33.85
34.94
16.06
34.80
34.25
72
18.34
Operating margin%
20.81
19.25
21.91
19.80
20.14
19.70
18.38
16.54
14.75
15.75
21.09
16.54
19.48
29
21.59
Net margin%
26.59
28.92
29.61
28.54
26.95
26.09
23.28
22.11
21.11
21.73
4.12
22.11
26.34
10
25.30
P/E ratio (avg)x
14.95
16.27
17.61
15.46
16.11
17.50
19.14
19.78
20.87
18.89
24.68
19.14
17.55
21
35.64
EV/EBITx
32.34
32.32
32.44
31.41
33.52
31.98
33.12
38.37
39.74
44.90
9.328
38.37
32.78
62
24.90
FCF yield (avg)%
15.71
14.14
12.63
11.37
12.17
10.79
8.91
8.97
8.29
10.74
13.58
8.97
11.08
7
28.69
FCF margin%
6.85
9.82
11.25
8.62
7.68
7.01
8.49
7.35
5.50
4.07
17.78
7.01
7.51
77
1.604
FCF / Net incomex
0.919
0.943
0.884
0.819
0.929
0.855
0.905
0.943
1.079
1.178
0.700
0.943
0.924
73
11.44
ROIC%
20.14
19.44
20.22
20.47
23.26
23.77
20.78
21.24
22.74
23.47
23.24
22.74
21.01
88
14.58
Return on equity%
12.54
13.90
11.43
12.15
14.25
17.23
15.71
18.23
17.62
16.10
15.94
17.23
14.98
36
6.62
Return on assets%
10.42
10.65
11.52
8.56
9.88
9.82
7.13
9.67
11.53
14.04
6.28
9.82
10.15
65
254.06
EPS₩
398.05
353.99
377.00
337.86
303.32
291.62
263.81
287.43
303.54
285.29
264.12
(1.22%)
(2.41%)
—
28.06
EPS growth%
23.41
21.04
23.71
26.48
27.57
27.10
27.49
24.76
24.23
22.52
15.41
24.76
24.50
17
339.76
Bookvalue per sh₩
458.47
482.25
531.69
533.81
568.58
627.39
691.08
654.43
750.39
710.53
316.71
4.56%
5.67%
—
185.01
FCF per share₩
140.31
140.49
130.78
135.81
125.98
133.56
137.06
128.67
126.15
133.12
48.60
1.11%
(1.16%)
—
182.17
Dividend per sh₩
196.00
209.05
229.10
251.48
275.46
301.32
298.16
298.93
287.43
325.91
139.40
3.42%
6.84%
—
27.29
Div yield (avg)%
24.64
25.54
22.92
21.17
21.99
22.94
20.85
18.70
20.20
21.98
2.77
20.85
21.99
13
24.82
Payout ratio%
2.30
2.31
0.40
1.96
4.88
2.98
2.40
5.31
5.26
3.12
28.44
3.12
2.69
26
19.87
Shares (diluted)M
28.25
32.52
33.38
32.45
31.78
30.76
32.77
34.72
36.94
41.39
20.63
5.42%
3.88%
26
25.65
Buyback yield%
23.04
25.73
26.66
27.75
27.73
27.31
25.24
24.76
24.07
26.73
28.49
25.24
26.20
94
0.376
D/E ratiox
0.690
0.736
0.799
0.758
0.667
0.591
0.591
0.556
0.548
0.559
0.967
0.559
0.629
33
4.599
Enterprise value₩B
4.428
3.912
4.156
3.676
4.001
4.276
4.804
4.328
4.279
4.797
2.915
3.70%
0.96%
77
1.562
LT debt₩B
8.532
8.529
8.581
8.925
9.237
9.062
8.670
10.06
10.27
11.07
5.095
3.69%
4.08%
11
Revenue
₩6.887B
0.50%
1.00×
Cost of revenue
₩4.821B
0.67%
1.02×
Operating expenses
₩1.150B
0.61%
1.01×
Cash and investments
16.01%