7.043
Revenue₩B
9.058
9.022
9.069
8.968
9.201
9.041
8.836
8.672
8.753
8.894
7.827
(0.68%)
(0.09%)
90
18.79
Revenue growth%
34.46
33.71
35.22
36.48
35.10
34.36
34.35
34.36
34.69
37.37
9.98
34.36
34.58
53
9.53
Gross margin%
19.19
18.03
19.25
21.49
24.32
25.59
23.00
22.95
24.84
27.19
24.58
24.84
22.97
48
5.80
Operating margin%
11.36
13.96
12.47
12.87
15.42
14.85
17.79
19.15
16.31
16.38
26.92
16.38
15.14
62
6.46
Net margin%
25.07
22.14
21.86
23.10
24.80
27.58
24.78
24.23
22.27
20.51
6.52
24.23
23.66
51
14.51
P/E ratio (avg)x
34.61
38.07
37.52
40.22
39.16
39.42
41.28
45.93
44.45
42.34
23.94
42.34
39.82
67
25.42
EV/EBITx
12.55
13.89
16.48
17.87
19.67
20.19
19.52
20.41
22.28
25.46
18.26
20.41
19.60
87
7.95
FCF yield (avg)%
17.12
15.72
17.83
16.59
18.34
18.36
18.76
18.35
17.48
17.02
12.55
18.35
17.66
73
20.23
FCF margin%
24.52
21.87
24.77
24.80
24.15
26.48
25.80
24.05
25.22
26.68
6.93
25.80
24.79
91
0.662
FCF / Net incomex
0.393
0.400
0.409
0.384
0.375
0.416
0.415
0.364
0.327
0.332
0.725
0.364
0.389
75
24.29
ROIC%
10.23
7.70
10.54
12.84
15.83
13.79
16.79
18.34
15.61
15.51
10.65
15.61
14.65
51
4.72
Return on equity%
20.12
17.34
14.89
17.20
19.18
20.46
18.76
19.59
20.11
22.67
25.49
20.11
19.39
54
8.93
Return on assets%
6.80
3.84
1.44
1.06
2.29
4.74
4.78
2.43
0.40
0.40
13.74
2.43
2.36
77
213.82
EPS₩
389.12
372.22
351.28
364.25
320.05
343.52
300.73
294.47
289.29
295.55
223.46
(1.58%)
(2.76%)
—
9.97
EPS growth%
24.24
26.33
25.65
23.87
26.66
25.98
28.16
29.06
27.79
25.63
11.12
27.79
26.15
53
481.18
Bookvalue per sh₩
824.72
961.27
1,006
1,170
1,384
1,619
1,709
1,804
1,782
1,822
187.99
5.65%
10.16%
—
349.07
FCF per share₩
145.60
146.12
142.48
136.63
142.45
138.14
148.43
156.73
178.76
174.83
638.80
4.18%
3.18%
—
619.01
Dividend per sh₩
713.51
835.33
965.37
1,004
1,144
1,157
1,276
1,377
1,357
1,597
415.73
6.91%
9.03%
—
22.35
Div yield (avg)%
12.44
13.54
11.53
9.45
12.44
10.52
8.34
9.83
7.47
7.73
17.09
8.34
10.17
7
12.47
Payout ratio%
9.58
10.73
9.18
12.16
14.75
14.09
12.28
12.02
11.98
9.95
12.97
12.02
12.00
27
10.87
Shares (diluted)M
11.05
10.51
9.832
9.136
10.07
9.573
8.671
8.113
7.647
7.896
11.06
(4.74%)
(4.50%)
32
28.40
Buyback yield%
25.17
27.18
27.12
29.90
30.38
30.24
32.97
35.33
36.26
36.68
21.91
35.33
30.31
25
0.534
D/E ratiox
1.547
1.474
1.355
1.347
1.456
1.332
1.338
1.281
1.307
1.316
0.604
1.316
1.342
80
4.853
Enterprise value₩B
8.044
9.074
10.16
11.84
11.44
12.04
12.62
12.48
11.95
11.68
0.741
0.41%
3.17%
54
5.899
LT debt₩B
4.212
4.528
4.913
4.816
4.971
5.105
5.524
5.268
6.161
6.914
2.328
6.82%
5.08%
92
Revenue
₩8.894B
(0.09%)
1.00×
Cost of revenue
₩4.620B
(0.06%)
1.00×
Operating expenses
₩1.922B
(0.25%)
0.98×
Goodwill & intangibles
16.31%
Spread over hurdle
15.73%