6.731
Revenue₩B
9.714
9.884
10.03
10.04
10.35
10.57
10.44
10.51
10.59
10.77
6.878
0.80%
1.17%
86
7.10
Revenue growth%
21.74
19.14
20.69
19.80
20.18
18.12
17.75
17.79
18.07
15.91
20.00
17.79
18.63
51
11.64
Gross margin%
22.62
21.47
20.78
19.94
17.34
15.30
15.45
14.55
16.14
17.87
13.77
15.45
17.60
43
8.44
Operating margin%
13.67
10.92
9.73
8.60
11.27
8.88
11.37
10.53
9.70
7.54
22.65
9.70
10.13
21
6.71
Net margin%
15.88
13.96
16.06
16.61
17.29
17.03
16.89
14.09
11.32
13.78
13.11
14.09
15.97
59
26.51
P/E ratio (avg)x
23.59
26.38
25.79
29.79
30.40
33.71
32.87
33.51
34.16
37.80
23.96
33.71
31.63
85
23.87
EV/EBITx
37.69
40.89
48.27
50.17
54.24
63.43
64.47
73.38
86.65
85.96
28.02
73.38
58.83
44
27.56
FCF yield (avg)%
18.76
18.93
21.14
21.85
21.85
21.70
22.61
20.38
20.17
19.18
26.67
20.38
20.76
63
13.04
FCF margin%
20.25
19.10
18.40
20.17
17.79
18.59
20.84
19.61
22.50
21.39
25.74
20.84
19.89
46
1.769
FCF / Net incomex
0.700
0.731
0.844
0.941
0.914
0.966
1.094
1.176
1.264
1.378
0.186
1.176
0.953
28
21.10
ROIC%
25.11
22.90
20.57
22.47
21.37
23.31
26.25
27.22
24.95
23.56
9.57
24.95
23.43
56
27.12
Return on equity%
9.01
9.44
10.95
12.95
12.14
9.57
8.05
9.84
8.36
5.81
18.00
8.36
9.51
9
12.20
Return on assets%
0.40
0.54
3.16
5.54
6.13
3.69
5.43
4.53
3.01
5.84
9.66
4.53
4.11
52
555.24
EPS₩
840.86
982.34
1,119
1,164
1,289
1,379
1,662
1,858
2,106
2,121
575.99
10.47%
11.09%
—
20.47
EPS growth%
0.83
3.68
4.19
1.92
4.54
2.21
0.71
0.40
0.40
1.97
4.93
0.71
1.95
38
471.39
Bookvalue per sh₩
950.25
1,042
1,061
1,209
1,381
1,424
1,717
1,818
2,168
2,149
461.64
9.24%
9.54%
—
313.97
FCF per share₩
634.51
599.64
647.07
608.26
678.18
740.20
696.90
794.13
901.48
1,012
329.49
8.33%
4.90%
—
327.66
Dividend per sh₩
973.11
1,174
1,229
1,403
1,374
1,554
1,683
1,692
1,893
1,875
208.73
6.42%
8.54%
—
5.77
Div yield (avg)%
19.37
20.06
22.66
22.98
21.50
20.91
18.23
19.03
19.85
19.96
12.67
19.85
20.01
88
25.71
Payout ratio%
8.95
9.37
9.37
7.00
5.78
7.82
9.01
6.39
7.66
9.66
12.55
7.82
8.39
77
4.372
Shares (diluted)M
5.466
5.938
6.224
5.776
5.743
5.123
5.118
4.861
4.620
4.793
4.286
(3.55%)
(0.54%)
53
21.66
Buyback yield%
15.65
14.78
13.81
13.12
15.33
15.30
14.92
13.33
12.21
13.79
5.63
13.79
14.29
6
1.026
D/E ratiox
1.190
1.087
1.126
1.056
1.191
1.202
1.148
1.143
1.234
1.122
1.496
1.148
1.146
34
5.682
Enterprise value₩B
1.124
1.216
1.331
1.507
1.594
1.929
2.331
2.383
2.381
2.497
7.160
9.40%
8.23%
76
3.280
LT debt₩B
2.132
2.266
2.601
2.836
3.347
3.881
4.249
4.665
5.378
5.599
7.820
10.84%
10.04%
58
Revenue
₩10.77B
1.17%
1.00×
Cost of revenue
₩7.539B
1.17%
1.00×
Operating expenses
₩1.619B
0.57%
0.94×
Property and equipment
13.90%