13.52
Revenue₩B
31.92
31.86
31.88
32.08
32.19
33.37
34.54
34.52
35.64
36.68
14.76
2.64%
1.29%
49
9.26
Revenue growth%
14.21
16.42
17.61
18.32
15.48
17.99
16.07
14.78
13.66
16.13
16.88
16.07
16.10
87
2.04
Gross margin%
21.74
21.37
18.46
17.59
19.08
21.95
23.74
24.06
23.91
22.25
19.43
23.74
21.84
54
27.20
Operating margin%
5.34
7.53
4.98
4.44
4.30
6.76
5.76
7.49
5.91
5.70
29.90
5.91
5.73
69
7.13
Net margin%
19.77
20.44
18.67
18.50
16.80
16.41
16.97
17.83
16.12
16.54
15.06
16.54
17.40
25
24.17
P/E ratio (avg)x
12.60
13.94
14.20
15.32
17.01
17.41
21.14
24.05
26.76
28.12
9.491
24.05
17.21
52
32.78
EV/EBITx
35.03
36.82
41.27
39.16
39.78
39.06
38.21
38.63
43.43
44.84
26.49
39.06
39.11
65
22.20
FCF yield (avg)%
10.60
12.41
10.23
7.28
9.56
9.44
6.87
5.13
6.10
5.66
11.32
6.10
8.36
69
23.34
FCF margin%
3.42
6.30
8.69
6.19
5.21
7.73
6.40
8.36
5.99
7.07
20.71
7.07
6.35
9
1.416
FCF / Net incomex
1.297
1.270
1.310
1.438
1.327
1.403
1.349
1.186
1.184
1.101
1.163
1.186
1.303
54
27.82
ROIC%
28.72
26.99
27.16
24.82
22.78
24.27
24.70
25.26
24.04
24.33
18.80
24.33
24.76
6
23.64
Return on equity%
4.63
6.70
4.16
3.20
3.84
2.06
0.73
2.33
0.40
1.74
14.63
1.74
2.77
95
11.97
Return on assets%
15.83
13.57
11.35
11.20
12.83
13.89
13.15
12.73
13.28
10.41
15.71
13.15
12.99
15
2,064
EPS₩
1,076
1,277
1,413
1,435
1,518
1,694
1,749
1,822
1,923
1,976
2,294
5.41%
6.41%
—
2.60
EPS growth%
29.32
26.47
27.66
28.40
26.88
26.28
28.96
28.33
27.56
25.21
21.48
27.56
27.61
88
1,753
Bookvalue per sh₩
1,164
1,143
1,061
1,129
1,232
1,424
1,391
1,475
1,553
1,577
2,124
5.05%
3.56%
—
524.61
FCF per share₩
4,030
4,623
5,424
6,042
6,794
7,752
8,085
7,850
8,644
9,701
1,591
7.38%
9.90%
—
2,398
Dividend per sh₩
953.50
997.11
992.18
1,105
1,240
1,304
1,301
1,429
1,508
1,361
1,445
1.87%
3.40%
—
21.05
Div yield (avg)%
2.41
2.22
3.07
4.39
4.38
1.40
0.40
0.82
0.40
1.20
29.19
0.82
1.81
88
19.49
Payout ratio%
26.47
26.89
27.30
27.58
26.43
23.75
21.02
21.20
21.21
19.60
18.77
21.20
25.09
55
9.858
Shares (diluted)M
8.037
7.995
8.515
8.978
8.300
7.840
8.595
7.785
7.441
7.803
9.987
(1.23%)
0.34%
35
15.13
Buyback yield%
3.73
2.38
2.71
0.73
2.51
5.16
7.98
10.74
11.27
10.67
10.11
10.67
4.44
65
0.818
D/E ratiox
0.698
0.751
0.725
0.782
0.910
1.064
1.072
1.186
1.172
1.125
0.849
1.125
0.987
24
14.17
Enterprise value₩B
33.43
36.52
38.54
37.72
41.28
39.25
35.16
31.07
33.87
36.79
13.14
(2.28%)
0.97%
87
25.21
LT debt₩B
48.28
46.33
49.64
46.65
48.72
54.53
52.15
58.28
63.80
70.21
11.46
7.58%
4.99%
25
Revenue
₩36.68B
1.29%
1.00×
Cost of revenue
₩25.66B
1.43%
1.01×
Operating expenses
₩6.559B
0.78%
0.95×
Cash and investments
15.31%
Spread over hurdle
(2.74%)