13.21
Revenue₩B
7.968
8.313
9.012
9.772
10.42
11.34
12.28
13.28
14.03
15.19
14.69
7.84%
7.27%
78
11.40
Revenue growth%
21.70
24.52
23.00
22.79
23.50
21.97
20.04
18.90
21.40
19.13
25.55
20.04
21.84
64
23.42
Gross margin%
24.91
22.44
20.36
21.67
20.60
22.50
20.05
22.31
24.42
24.73
25.81
22.50
22.37
65
16.89
Operating margin%
0.40
0.40
0.40
0.40
0.40
2.30
0.40
0.40
0.40
0.40
10.84
0.40
0.40
8
9.88
Net margin%
9.45
11.04
9.42
7.78
8.47
11.45
14.39
13.02
11.41
13.72
10.99
13.02
11.22
33
24.37
P/E ratio (avg)x
21.15
22.93
22.26
22.87
23.39
23.71
22.53
25.20
28.39
29.45
37.39
25.20
23.16
80
23.68
EV/EBITx
15.94
17.64
17.26
20.59
23.65
26.43
25.86
30.56
36.05
40.65
37.67
30.56
24.76
66
9.01
FCF yield (avg)%
8.97
7.88
5.50
5.04
6.30
8.31
8.26
5.37
3.89
1.74
28.08
5.37
5.90
86
8.05
FCF margin%
31.11
31.43
32.46
32.67
31.73
29.82
32.65
29.76
27.55
26.49
30.00
29.76
31.27
18
0.762
FCF / Net incomex
1.461
1.330
1.344
1.476
1.610
1.533
1.488
1.484
1.506
1.569
0.877
1.506
1.486
88
23.65
ROIC%
10.12
8.19
7.19
7.85
9.63
7.98
5.19
7.97
9.24
9.40
27.06
7.98
8.08
42
26.07
Return on equity%
6.81
6.01
6.38
7.93
5.97
5.95
3.37
4.32
4.14
4.36
3.93
4.32
5.96
65
3.34
Return on assets%
9.37
11.20
10.95
8.03
5.30
6.84
9.16
11.08
9.47
10.05
24.62
9.47
9.42
45
394.29
EPS₩
1,078
1,026
1,011
1,050
1,093
1,248
1,278
1,210
1,285
1,285
409.38
3.29%
3.01%
—
2.26
EPS growth%
15.26
15.77
14.48
13.11
13.07
11.72
9.46
7.41
9.85
7.27
9.73
9.46
12.40
22
175.81
Bookvalue per sh₩
427.81
454.46
497.36
503.64
557.62
529.57
553.13
597.60
647.87
649.11
243.69
3.08%
3.63%
—
510.14
FCF per share₩
408.31
468.19
457.66
536.48
520.08
554.56
615.74
711.30
700.43
770.72
273.97
8.18%
6.45%
—
397.00
Dividend per sh₩
644.71
579.15
610.15
645.63
598.70
643.90
627.33
657.65
690.46
688.12
679.78
2.82%
0.99%
—
28.16
Div yield (avg)%
32.45
34.25
33.15
34.09
37.09
39.70
39.30
42.20
41.68
42.96
16.59
41.68
38.19
27
10.78
Payout ratio%
10.39
10.66
12.35
12.42
15.04
16.86
14.98
15.37
16.25
18.00
29.95
16.25
15.01
35
13.23
Shares (diluted)M
21.50
24.83
28.15
30.51
36.16
42.58
46.56
51.70
56.67
62.64
13.31
11.61%
12.41%
40
15.62
Buyback yield%
11.59
13.17
13.30
14.59
12.45
15.29
13.71
11.89
12.61
9.68
25.77
12.61
12.89
86
0.382
D/E ratiox
1.835
2.039
2.293
2.705
3.143
3.237
3.268
3.729
3.657
4.396
1.619
3.657
3.190
53
10.40
Enterprise value₩B
16.47
17.11
16.00
14.22
12.84
11.66
12.21
11.45
11.25
11.02
12.48
(3.01%)
(4.04%)
73
10.92
LT debt₩B
23.38
23.57
24.46
26.35
24.90
29.10
34.14
38.86
45.82
51.23
5.970
15.52%
9.77%
50
Revenue
₩15.19B
7.27%
1.00×
Cost of revenue
₩9.551B
7.55%
1.03×
Operating expenses
₩2.520B
6.48%
0.93×
Cash and investments
18.87%
Spread over hurdle
45.81%