17.84
Revenue₩B
21.83
21.74
21.29
21.80
21.51
21.24
21.15
21.26
21.66
21.69
19.46
0.17%
0.09%
22
27.70
Revenue growth%
28.09
26.43
28.23
27.87
26.92
29.05
27.20
26.08
26.97
29.84
24.96
27.20
27.54
59
22.81
Gross margin%
2.03
3.58
2.86
5.41
4.58
2.62
1.07
4.01
2.24
2.31
27.23
2.31
2.74
62
25.44
Operating margin%
4.20
5.16
6.53
9.13
11.87
9.99
11.43
13.69
10.70
8.23
28.50
10.70
9.56
81
4.45
Net margin%
15.52
14.07
14.43
13.85
14.49
14.82
12.15
9.97
8.97
7.07
23.01
9.97
13.96
24
32.71
P/E ratio (avg)x
31.77
35.58
41.18
44.42
46.79
48.34
48.89
54.66
61.05
59.96
32.63
54.66
47.57
5
8.807
EV/EBITx
43.76
47.72
47.59
49.67
55.35
62.46
70.85
70.50
66.98
63.51
36.07
66.98
58.90
91
20.01
FCF yield (avg)%
20.32
22.68
22.20
19.84
19.49
19.23
17.12
15.02
17.41
18.81
12.69
17.41
19.36
78
11.47
FCF margin%
18.85
18.34
17.37
17.02
14.34
17.30
18.61
20.76
22.89
24.47
14.82
20.76
18.48
66
1.254
FCF / Net incomex
1.050
1.160
1.169
1.264
1.298
1.526
1.561
1.812
1.755
1.733
0.891
1.733
1.412
90
2.69
ROIC%
31.15
32.17
30.26
28.26
28.13
30.82
30.88
29.14
28.94
31.41
19.89
30.82
30.54
52
10.34
Return on equity%
25.16
23.89
25.99
28.49
27.11
28.42
27.33
25.13
27.91
29.31
26.49
27.91
27.22
31
14.90
Return on assets%
21.47
24.27
24.02
26.80
25.71
27.30
25.83
25.87
25.65
24.56
13.14
25.83
25.68
41
465.32
EPS₩
534.09
567.70
622.86
616.66
554.69
573.11
567.80
603.91
608.62
641.70
505.06
2.96%
1.54%
—
16.27
EPS growth%
9.07
8.09
8.91
9.52
9.51
12.03
10.13
10.88
8.83
10.69
18.68
10.69
9.52
55
278.70
Bookvalue per sh₩
152.60
167.17
168.36
176.54
168.24
175.40
192.87
188.50
182.34
187.34
326.98
2.17%
1.10%
—
326.70
FCF per share₩
503.23
457.27
461.44
467.68
507.56
533.55
595.71
562.64
509.84
549.56
342.20
1.60%
1.08%
—
213.09
Dividend per sh₩
257.42
257.48
287.13
317.48
345.26
352.59
388.01
428.67
475.84
456.18
197.95
5.73%
5.23%
—
5.24
Div yield (avg)%
20.90
22.50
19.97
18.20
18.66
20.02
18.10
18.08
20.50
19.79
17.01
19.79
19.88
85
18.05
Payout ratio%
8.11
10.98
11.12
11.70
9.05
6.56
6.65
6.17
7.10
7.22
29.26
6.65
7.66
50
15.31
Shares (diluted)M
13.35
14.22
15.28
13.64
13.64
13.24
12.59
11.34
10.53
10.76
16.00
(4.64%)
(2.52%)
59
10.11
Buyback yield%
11.22
9.76
12.30
14.71
12.24
13.37
12.28
12.92
12.41
12.50
25.40
12.50
12.35
48
1.762
D/E ratiox
0.810
0.807
0.826
0.904
0.850
0.928
0.901
0.866
1.000
1.158
1.318
0.928
0.884
20
3.113
Enterprise value₩B
6.152
6.527
7.452
8.327
8.203
7.965
7.712
7.770
8.577
9.457
1.506
2.89%
5.18%
90
6.119
LT debt₩B
14.99
15.83
17.63
19.09
22.06
24.57
24.27
27.01
27.20
27.26
14.31
4.32%
7.74%
11
Revenue
₩21.69B
0.09%
1.00×
Cost of revenue
₩15.18B
0.16%
1.01×
Operating expenses
₩3.559B
0.04%
1.00×
Property and equipment
16.79%