0.487
Revenue₩B
11.80
11.95
12.03
12.47
12.39
12.58
12.97
12.91
12.95
13.16
0.514
1.22%
1.37%
74
10.93
Revenue growth%
13.65
13.39
12.53
11.55
13.00
15.71
15.67
16.12
14.79
14.83
16.98
15.67
14.22
43
22.02
Gross margin%
16.31
15.45
17.92
14.92
15.00
17.52
14.53
14.04
16.03
17.40
29.25
16.03
15.74
86
6.93
Operating margin%
18.14
17.70
17.08
17.46
15.61
12.76
12.97
12.85
12.97
13.40
5.95
12.97
14.51
74
18.80
Net margin%
23.43
24.44
21.95
20.72
21.86
19.75
20.86
23.35
23.20
22.30
12.61
22.30
22.13
95
28.91
P/E ratio (avg)x
30.45
29.45
30.51
33.63
31.02
32.12
35.39
34.45
37.68
33.75
9.264
34.45
32.88
91
23.09
EV/EBITx
26.49
30.77
35.37
33.17
36.34
38.65
37.45
40.06
38.14
39.62
15.47
38.65
36.89
48
2.94
FCF yield (avg)%
17.55
19.12
20.31
20.38
20.40
21.57
20.54
21.76
21.59
22.65
26.28
21.59
20.47
85
8.05
FCF margin%
15.50
13.09
12.55
15.46
14.76
14.87
15.79
17.16
18.70
19.78
17.11
17.16
15.48
78
0.860
FCF / Net incomex
2.111
2.091
2.428
2.537
2.503
2.756
3.090
3.538
3.708
4.357
1.032
3.538
2.646
56
6.45
ROIC%
21.12
20.41
17.96
20.21
17.55
19.46
17.74
17.44
16.02
17.41
20.43
17.44
17.85
85
25.25
Return on equity%
7.45
6.21
4.86
5.77
5.69
8.43
7.54
9.92
12.20
14.55
24.99
9.92
7.49
69
19.01
Return on assets%
24.00
22.47
21.57
22.74
22.65
22.25
21.33
21.30
18.35
19.41
25.50
21.30
21.91
77
1,280
EPS₩
798.23
722.48
694.17
676.98
645.81
639.54
633.67
602.69
598.10
578.21
1,359
(2.19%)
(4.34%)
—
14.21
EPS growth%
20.11
20.47
21.05
19.81
17.08
14.33
13.92
15.70
16.20
17.64
12.98
15.70
17.36
32
1,327
Bookvalue per sh₩
400.33
388.91
416.39
439.65
464.03
423.41
360.66
352.04
326.34
348.44
1,147
(5.57%)
(2.69%)
—
242.57
FCF per share₩
937.93
910.65
1,059
1,237
1,317
1,513
1,691
1,949
2,298
2,549
657.20
14.12%
12.34%
—
627.62
Dividend per sh₩
917.92
991.83
861.75
768.73
831.09
878.84
931.42
861.24
824.93
868.77
720.38
0.89%
(1.97%)
—
6.87
Div yield (avg)%
6.27
8.25
10.75
9.95
11.58
13.32
13.08
15.57
14.45
14.08
7.78
14.08
12.33
17
20.88
Payout ratio%
15.05
14.25
12.72
11.04
14.03
15.62
12.98
11.30
10.91
9.62
6.79
11.30
12.85
48
7.769
Shares (diluted)M
11.41
12.76
11.82
12.26
12.55
13.59
14.96
16.50
17.11
16.67
7.592
5.85%
4.64%
31
10.91
Buyback yield%
26.22
27.52
24.89
27.25
27.26
29.02
29.13
28.17
27.05
27.68
12.07
28.17
27.39
27
1.436
D/E ratiox
1.062
0.930
0.990
1.047
1.071
1.096
1.190
1.183
1.264
1.172
0.228
1.183
1.083
93
10.02
Enterprise value₩B
0.368
0.383
0.396
0.394
0.394
0.357
0.315
0.335
0.344
0.346
3.323
(2.57%)
(1.99%)
25
1.101
LT debt₩B
8.801
9.288
10.37
10.18
10.35
10.54
9.865
9.385
9.156
8.910
4.278
(2.95%)
1.52%
85
Revenue
₩13.16B
1.37%
1.00×
Cost of revenue
₩6.316B
1.23%
0.99×
Operating expenses
₩2.823B
1.77%
1.04×
Goodwill & intangibles
20.47%