3.484
Revenue₩B
6.341
6.787
7.267
7.761
8.362
9.141
9.769
10.77
11.70
12.74
3.832
8.79%
8.17%
80
3.42
Revenue growth%
29.83
28.42
30.30
28.04
30.41
30.49
29.65
28.88
27.20
27.35
25.66
28.88
29.26
8
23.29
Gross margin%
3.59
0.98
2.45
2.04
2.90
2.17
1.52
1.72
1.03
3.73
10.43
1.72
2.11
59
28.20
Operating margin%
7.68
8.59
7.41
8.72
11.20
9.87
11.73
9.09
10.45
9.93
23.21
9.93
9.48
61
15.17
Net margin%
18.80
17.09
15.49
14.92
13.74
13.73
13.85
15.56
12.66
15.60
27.55
13.85
15.21
87
9.061
P/E ratio (avg)x
6.907
7.473
7.349
7.046
7.273
7.827
8.010
8.059
7.734
8.596
21.88
8.010
7.603
88
17.23
EV/EBITx
6.016
5.825
6.122
6.540
5.770
5.939
6.021
5.850
6.328
5.596
36.07
5.939
5.977
36
8.88
FCF yield (avg)%
9.57
9.27
9.18
6.66
9.51
8.61
10.53
7.62
9.46
10.38
17.09
9.46
9.36
31
20.43
FCF margin%
23.38
25.36
23.38
26.19
25.38
25.20
26.22
24.20
26.07
27.24
15.57
26.07
25.37
23
1.547
FCF / Net incomex
2.137
2.478
2.728
2.958
3.380
4.001
3.883
4.398
4.720
4.826
1.018
4.398
3.631
65
13.79
ROIC%
13.92
16.80
16.61
19.04
16.08
17.28
18.22
18.28
17.84
18.75
7.56
18.22
17.56
89
10.85
Return on equity%
6.84
4.11
3.04
5.96
8.91
10.99
8.22
9.28
6.62
9.16
2.14
9.16
7.53
85
24.85
Return on assets%
12.24
13.60
13.27
13.15
10.65
10.97
8.33
9.63
7.87
8.53
4.62
8.53
10.81
64
657.17
EPS₩
160.37
166.41
151.76
155.87
169.23
152.74
134.34
134.90
130.92
116.10
714.84
(7.26%)
(3.49%)
—
8.58
EPS growth%
6.13
5.75
8.05
7.58
8.72
8.74
7.72
6.31
9.27
9.91
22.21
8.74
7.88
81
782.19
Bookvalue per sh₩
530.94
551.28
564.66
614.60
685.32
733.18
731.61
839.18
840.34
840.71
288.50
4.17%
4.08%
—
306.84
FCF per share₩
471.37
409.48
365.42
349.03
371.31
365.19
356.11
325.01
349.57
366.84
563.98
(0.24%)
(3.11%)
—
383.45
Dividend per sh₩
873.00
868.73
810.53
792.85
840.66
854.99
903.10
937.55
913.65
1,014
807.44
3.83%
0.82%
—
18.76
Div yield (avg)%
20.79
21.25
20.81
19.95
22.53
20.19
17.93
16.57
15.88
15.17
19.24
16.57
20.07
51
24.83
Payout ratio%
19.37
20.25
20.71
22.30
21.70
18.73
16.26
18.69
19.95
17.00
5.80
18.69
19.66
26
16.70
Shares (diluted)M
19.68
18.49
20.05
20.79
19.04
19.07
18.18
18.57
20.87
20.46
16.16
1.45%
0.09%
26
9.96
Buyback yield%
19.23
17.09
16.76
17.77
15.18
14.98
15.04
16.90
19.54
18.16
28.50
16.90
16.99
33
0.933
D/E ratiox
1.631
1.672
1.791
1.858
1.931
1.984
1.779
1.601
1.457
1.333
0.548
1.601
1.726
27
14.64
Enterprise value₩B
8.060
8.671
9.637
10.51
11.86
10.97
9.915
9.399
9.881
11.20
0.759
(1.15%)
4.09%
92
2.278
LT debt₩B
2.687
2.759
2.642
2.552
2.439
2.410
2.696
3.061
3.466
4.016
14.40
10.49%
4.60%
21
Revenue
₩12.74B
8.17%
1.00×
Cost of revenue
₩8.797B
8.48%
1.03×
Operating expenses
₩2.484B
7.73%
0.96×
Goodwill & intangibles
17.52%
Property and equipment
16.47%
Spread over hurdle
13.22%