28.29
Revenue₩B
77.72
77.00
77.54
78.89
77.39
76.89
76.83
78.01
78.86
78.41
30.44
0.26%
0.28%
50
26.87
Revenue growth%
25.49
27.32
28.54
26.96
28.79
26.42
26.47
25.23
26.16
23.72
17.75
26.16
26.44
24
5.98
Gross margin%
8.99
10.90
11.72
10.26
11.53
8.83
8.24
6.40
5.43
7.81
9.04
7.81
8.91
57
15.66
Operating margin%
0.47
3.15
4.47
2.54
4.78
6.80
4.12
4.12
5.50
8.19
2.89
5.50
4.30
72
15.15
Net margin%
3.41
0.41
1.29
2.70
3.17
4.83
5.01
5.53
7.26
9.01
6.43
5.53
4.12
57
7.665
P/E ratio (avg)x
37.01
41.06
40.62
43.48
44.01
48.71
48.70
55.92
54.74
62.63
26.82
54.74
46.35
65
22.62
EV/EBITx
32.63
33.44
34.44
35.34
33.97
38.40
40.87
45.53
50.61
50.84
19.42
45.53
36.87
83
15.18
FCF yield (avg)%
2.31
4.32
6.51
6.31
5.62
3.79
3.40
1.11
4.01
2.03
7.90
3.40
3.90
68
20.18
FCF margin%
18.37
18.22
15.82
14.45
14.78
13.60
13.94
16.59
17.49
17.04
17.35
16.59
16.21
10
0.982
FCF / Net incomex
2.070
2.038
2.105
2.233
2.272
2.651
2.631
3.117
3.735
4.490
0.775
3.117
2.451
44
16.51
ROIC%
19.15
18.07
19.83
19.14
18.86
18.63
19.43
17.53
17.35
20.25
11.02
18.63
19.00
44
8.21
Return on equity%
17.38
16.25
15.95
14.81
12.72
14.64
15.06
17.35
19.24
21.56
20.01
17.35
16.10
10
26.94
Return on assets%
11.61
12.41
14.79
13.19
11.43
13.92
14.99
14.17
15.61
16.20
9.55
14.99
14.04
53
1,106
EPS₩
1,176
1,063
1,045
1,038
1,153
1,185
1,211
1,313
1,418
1,517
1,195
5.64%
3.19%
—
5.99
EPS growth%
18.70
18.36
17.13
16.84
15.15
17.13
14.26
11.72
12.92
14.14
23.90
14.14
16.00
38
1,648
Bookvalue per sh₩
751.54
819.92
706.24
616.21
643.38
560.23
610.05
583.29
569.84
616.95
1,659
(0.84%)
(1.12%)
—
1,463
FCF per share₩
497.37
499.81
536.02
596.14
659.34
729.35
695.46
672.48
739.60
827.63
1,794
4.65%
4.40%
—
1,808
Dividend per sh₩
869.04
874.10
984.32
1,109
1,064
1,193
1,327
1,422
1,401
1,399
1,162
5.62%
5.27%
—
6.34
Div yield (avg)%
18.22
19.33
18.58
15.64
17.97
19.95
21.95
23.06
25.26
25.54
12.29
23.06
19.64
87
26.66
Payout ratio%
26.86
26.23
24.37
26.58
25.17
26.12
23.47
21.63
24.34
26.94
28.01
24.34
25.64
75
23.62
Shares (diluted)M
25.83
25.73
27.48
25.95
27.82
25.61
23.31
21.63
20.97
18.71
23.11
(7.63%)
(2.68%)
65
16.84
Buyback yield%
16.59
15.75
18.10
16.07
18.09
19.00
18.80
21.56
19.14
17.67
16.77
19.00
18.10
5
1.081
D/E ratiox
2.308
2.666
3.051
3.206
3.581
4.187
4.633
5.132
5.876
6.824
1.692
5.132
3.884
41
70.72
Enterprise value₩B
49.78
52.93
52.39
47.43
44.79
41.15
40.64
38.74
35.79
35.04
27.20
(4.79%)
(2.75%)
15
68.93
LT debt₩B
8.827
9.505
10.10
10.48
10.82
9.847
10.47
9.894
10.38
9.791
5.339
(1.97%)
0.16%
58
Revenue
₩78.41B
0.28%
1.00×
Cost of revenue
₩42.92B
0.30%
1.00×
Operating expenses
₩18.52B
0.04%
0.98×
Goodwill & intangibles
18.47%
Property and equipment
17.39%
Spread over hurdle
12.57%