25.92
Revenue₩B
34.31
34.44
35.40
35.39
35.52
35.87
36.07
37.00
37.78
39.01
27.49
1.89%
1.42%
38
18.40
Revenue growth%
21.90
22.77
24.31
23.13
20.65
20.68
20.04
22.08
22.19
23.22
4.31
22.08
22.14
23
21.95
Gross margin%
10.61
10.34
10.38
12.26
10.14
9.26
7.95
10.07
9.84
10.41
9.98
9.84
10.24
38
17.22
Operating margin%
27.09
26.29
26.77
25.95
26.27
24.75
22.14
23.60
24.17
24.51
11.44
24.17
25.35
55
5.78
Net margin%
18.23
17.51
16.17
17.77
20.72
20.36
22.58
24.57
24.21
25.40
10.03
24.21
20.54
80
26.58
P/E ratio (avg)x
27.15
28.49
26.16
28.87
29.11
28.41
25.84
22.54
24.57
24.35
14.48
24.57
26.65
9
18.55
EV/EBITx
13.21
11.61
11.33
11.78
11.07
11.84
12.55
12.09
11.07
9.722
16.63
11.84
11.69
27
7.33
FCF yield (avg)%
12.80
14.70
15.79
17.75
19.72
19.13
17.49
18.60
20.62
23.37
4.11
19.13
18.17
31
23.08
FCF margin%
19.32
17.33
19.79
19.13
22.13
21.09
23.76
21.50
21.46
22.25
22.62
21.50
21.27
12
0.147
FCF / Net incomex
1.079
1.053
1.146
1.015
1.042
1.001
0.979
1.013
1.040
1.138
1.481
1.013
1.041
93
26.05
ROIC%
8.38
10.29
10.75
11.86
10.57
11.82
10.43
9.56
8.52
10.39
11.69
10.39
10.41
21
19.50
Return on equity%
21.57
20.38
18.81
18.42
17.56
15.89
14.16
14.87
16.03
16.55
6.22
15.89
17.06
25
23.24
Return on assets%
13.86
14.64
13.29
10.32
10.58
11.10
12.03
11.24
13.38
15.70
10.78
12.03
12.66
74
397.15
EPS₩
164.52
176.41
169.57
193.20
187.97
179.98
183.53
217.21
240.43
260.99
406.76
6.78%
4.89%
—
5.57
EPS growth%
25.19
24.48
22.66
21.62
23.18
20.62
19.20
18.26
18.91
20.13
2.72
19.20
21.12
83
652.55
Bookvalue per sh₩
548.89
580.10
582.85
647.01
769.95
853.67
907.63
1,017
1,097
1,219
266.93
9.63%
9.73%
—
703.90
FCF per share₩
534.14
561.05
527.19
572.25
574.23
535.60
584.62
628.64
585.89
513.32
120.30
(2.22%)
(0.46%)
—
348.06
Dividend per sh₩
380.37
393.66
431.16
396.24
416.92
378.71
398.80
437.40
433.72
406.41
720.53
(0.51%)
1.51%
—
8.96
Div yield (avg)%
24.13
23.61
25.83
28.39
28.81
29.01
31.12
28.76
30.57
32.37
15.10
30.57
28.78
48
4.79
Payout ratio%
2.03
3.18
1.03
2.94
5.56
2.79
4.94
6.69
4.33
3.49
2.78
4.33
3.34
63
21.50
Shares (diluted)M
30.06
35.41
37.81
44.47
49.75
55.73
64.27
65.83
68.64
74.01
21.10
8.27%
10.93%
42
5.16
Buyback yield%
21.24
23.26
24.66
26.80
28.62
28.83
29.60
31.10
33.98
35.93
17.81
31.10
28.72
48
0.536
D/E ratiox
1.353
1.461
1.653
1.790
1.726
1.606
1.753
1.834
1.955
2.175
0.801
1.834
1.740
60
19.36
Enterprise value₩B
29.54
33.11
33.95
40.79
43.99
50.25
49.17
55.92
65.72
72.91
4.592
10.63%
10.52%
65
11.64
LT debt₩B
34.06
32.83
33.33
34.06
35.56
40.56
40.87
47.39
54.07
52.64
26.14
8.16%
5.08%
85
Revenue
₩39.01B
1.42%
1.00×
Cost of revenue
₩21.56B
1.41%
1.00×
Operating expenses
₩7.921B
1.45%
1.00×