0.973
Revenue₩B
8.546
8.780
9.107
9.451
9.976
10.26
10.56
11.02
11.57
12.00
1.051
3.76%
4.08%
6
2.96
Revenue growth%
19.82
18.11
17.24
16.67
15.59
14.14
11.94
9.31
11.72
14.29
28.40
11.94
14.94
42
15.86
Gross margin%
13.99
14.41
17.03
18.15
15.70
15.59
15.67
17.50
20.42
18.45
3.99
17.50
16.36
67
8.17
Operating margin%
23.93
21.35
19.55
18.55
19.47
21.11
21.63
23.91
25.68
23.18
16.69
23.18
21.49
73
29.18
Net margin%
7.06
6.88
6.66
6.45
8.57
10.84
9.35
8.53
10.10
8.57
19.07
9.35
8.55
92
18.85
P/E ratio (avg)x
11.65
12.87
13.43
14.48
17.57
19.66
22.18
26.15
28.37
33.50
30.98
26.15
18.62
58
32.11
EV/EBITx
20.15
18.84
19.66
20.78
19.85
18.62
20.20
21.52
23.14
22.57
30.98
21.52
20.17
81
15.11
FCF yield (avg)%
29.43
29.21
31.37
31.82
31.06
32.63
32.80
35.20
34.84
37.15
9.90
34.84
32.23
12
25.51
FCF margin%
21.60
24.33
25.96
28.26
25.85
27.02
28.93
26.39
23.52
22.19
23.84
26.39
25.90
42
0.182
FCF / Net incomex
0.527
0.529
0.572
0.493
0.502
0.469
0.508
0.441
0.449
0.445
1.024
0.449
0.498
68
11.62
ROIC%
25.77
25.71
23.06
23.53
22.81
23.39
20.71
20.75
20.48
21.73
6.35
20.75
22.93
94
17.39
Return on equity%
9.24
7.68
7.22
7.00
5.73
2.75
0.40
2.10
0.70
0.40
21.95
0.70
4.24
76
3.36
Return on assets%
27.26
28.32
28.30
29.89
27.92
30.18
29.98
29.50
31.53
33.77
19.61
30.18
29.69
71
239.93
EPS₩
303.27
307.78
321.18
304.70
333.89
388.61
402.57
428.44
475.69
535.62
249.18
9.91%
5.86%
—
26.15
EPS growth%
15.38
17.18
17.11
14.98
16.26
16.79
17.82
20.19
18.56
19.23
4.16
18.56
17.14
36
121.69
Bookvalue per sh₩
170.31
159.51
160.56
148.21
153.91
161.24
148.38
128.07
134.92
126.35
71.39
(3.87%)
(4.42%)
—
92.31
FCF per share₩
172.87
192.19
219.49
234.63
235.63
261.15
265.58
260.64
284.91
295.34
238.43
4.62%
5.26%
—
104.77
Dividend per sh₩
327.55
370.77
427.05
409.60
413.31
475.01
450.40
437.02
458.39
501.37
279.26
3.94%
5.22%
—
17.25
Div yield (avg)%
9.09
8.62
7.08
5.94
6.67
5.49
7.50
4.69
4.03
2.98
26.75
4.69
6.30
21
19.53
Payout ratio%
23.01
24.64
24.87
25.24
24.99
22.89
20.85
22.85
22.44
20.72
13.71
22.44
22.95
33
16.20
Shares (diluted)M
16.43
16.67
17.71
17.16
16.58
16.42
17.02
17.77
16.89
16.37
16.38
(0.26%)
(0.56%)
40
16.33
Buyback yield%
15.21
14.89
15.96
13.13
15.46
12.54
11.19
11.21
13.21
12.93
19.83
12.54
13.17
62
0.344
D/E ratiox
0.347
0.380
0.370
0.396
0.411
0.450
0.428
0.421
0.395
0.414
0.605
0.421
0.404
44
2.669
Enterprise value₩B
8.760
9.372
9.106
9.522
10.90
12.36
14.07
13.81
14.75
15.87
4.268
7.80%
6.98%
84
4.038
LT debt₩B
5.125
4.919
5.384
5.657
5.760
6.112
5.557
6.004
5.751
6.312
2.033
1.85%
1.51%
19
Revenue
₩12.00B
4.08%
1.00×
Cost of revenue
₩8.399B
4.08%
1.00×
Operating expenses
₩1.965B
4.02%
0.99×
Property and equipment
18.45%