2.489
Revenue₩B
14.72
15.16
15.24
15.17
15.59
15.37
15.19
15.18
15.55
15.91
2.609
0.40%
0.89%
17
3.14
Revenue growth%
17.61
17.42
20.06
17.51
16.53
17.46
17.88
16.09
16.37
14.43
6.86
16.37
17.44
27
29.83
Gross margin%
27.49
26.57
28.94
30.78
29.69
26.93
28.65
29.66
29.10
30.39
2.88
29.10
29.02
16
11.08
Operating margin%
14.15
15.81
16.81
18.50
19.59
22.49
23.38
24.74
24.81
25.24
13.62
24.74
21.04
59
8.41
Net margin%
1.87
0.40
0.40
0.70
0.40
1.50
2.07
4.01
6.47
4.46
7.02
4.01
1.68
82
17.38
P/E ratio (avg)x
22.70
21.76
20.81
22.29
22.07
21.65
22.67
20.87
23.76
26.32
26.06
22.67
22.18
47
15.03
EV/EBITx
52.21
60.84
67.91
68.50
69.93
73.79
79.51
83.93
95.73
106.1
34.52
83.93
71.86
11
4.36
FCF yield (avg)%
23.80
22.31
22.45
24.83
22.12
22.59
19.79
22.43
24.62
22.80
7.20
22.59
22.52
26
20.87
FCF margin%
19.31
17.03
17.85
19.27
18.03
15.24
17.42
16.02
14.66
16.00
6.98
16.00
17.22
73
0.784
FCF / Net incomex
1.136
1.055
0.967
0.949
0.939
1.018
1.123
1.064
1.100
0.980
0.336
1.064
1.037
10
24.48
ROIC%
4.13
5.45
7.06
9.65
8.75
9.44
10.16
9.68
12.61
12.29
14.24
10.16
9.54
55
19.66
Return on equity%
20.62
22.55
21.13
21.82
23.73
23.18
24.82
26.44
27.38
24.39
13.22
24.82
23.46
58
3.73
Return on assets%
26.75
25.29
23.89
21.52
20.42
19.89
21.10
21.77
24.38
25.53
25.20
21.77
22.83
65
75.48
EPS₩
219.57
257.82
244.53
258.48
245.78
238.03
266.37
269.29
277.70
326.95
81.17
5.87%
4.14%
—
23.99
EPS growth%
21.66
20.73
21.64
20.87
20.05
17.94
17.10
14.87
14.88
14.53
19.02
14.88
18.99
29
355.17
Bookvalue per sh₩
124.99
117.57
115.99
116.98
118.80
129.33
141.07
157.32
172.42
156.89
383.26
5.72%
1.99%
—
474.85
FCF per share₩
133.89
133.37
124.43
113.01
127.88
115.32
123.44
130.33
120.93
123.14
356.71
(0.75%)
(1.10%)
—
175.36
Dividend per sh₩
448.49
417.53
413.49
409.72
422.43
462.69
498.85
491.15
512.44
499.67
222.26
3.42%
1.60%
—
4.86
Div yield (avg)%
17.27
16.55
16.05
18.67
19.02
21.29
19.67
20.43
19.53
20.04
8.63
20.04
19.27
82
28.26
Payout ratio%
4.83
5.53
4.51
5.02
4.69
4.04
3.46
0.51
0.40
1.89
7.76
1.89
4.27
95
16.62
Shares (diluted)M
19.55
20.90
21.57
22.90
23.29
23.42
26.19
25.21
24.39
23.83
16.66
0.45%
2.60%
85
27.88
Buyback yield%
18.44
19.12
20.43
20.09
20.25
20.71
21.73
23.18
25.75
26.67
26.94
23.18
20.57
50
1.241
D/E ratiox
1.413
1.507
1.417
1.543
1.506
1.490
1.387
1.398
1.551
1.426
0.206
1.426
1.458
84
15.56
Enterprise value₩B
11.49
11.94
12.47
13.98
13.98
13.91
15.59
16.86
15.01
15.54
10.35
2.14%
3.89%
33
13.34
LT debt₩B
2.535
2.408
2.422
2.511
2.359
2.527
2.229
2.118
2.292
2.442
17.14
0.69%
(0.09%)
43
Revenue
₩15.91B
0.89%
1.00×
Cost of revenue
₩11.13B
0.92%
1.00×
Operating expenses
₩2.981B
1.48%
1.06×
Goodwill & intangibles
17.88%
Spread over hurdle
(1.91%)