20.13
Revenue₩B
23.01
23.85
25.46
26.55
28.47
29.53
30.89
32.62
34.01
36.17
21.08
4.91%
5.39%
72
15.97
Revenue growth%
0.40
0.40
0.40
1.65
0.40
0.40
0.40
0.40
0.40
1.48
18.72
0.40
0.40
43
26.21
Gross margin%
11.98
13.22
12.18
12.11
13.88
15.36
15.18
12.47
10.47
12.82
9.12
12.82
12.64
59
25.67
Operating margin%
17.10
14.48
13.46
13.82
16.70
14.48
12.89
14.49
15.36
14.85
27.39
14.49
14.49
20
29.99
Net margin%
25.74
22.95
21.23
20.62
22.35
19.95
19.07
19.21
20.99
18.85
10.82
19.21
20.81
85
9.398
P/E ratio (avg)x
39.50
42.87
42.60
40.36
43.85
42.56
48.09
51.34
52.28
57.18
13.92
51.34
43.36
15
36.25
EV/EBITx
25.03
24.41
28.71
29.69
31.62
31.56
36.72
43.09
46.10
50.42
23.42
43.09
31.59
7
25.02
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.40
2.53
4.12
2.49
1.67
1.75
25.81
2.49
1.03
35
21.38
FCF margin%
31.06
31.24
30.95
29.75
30.28
30.98
29.11
27.61
26.52
23.90
12.29
27.61
30.01
29
1.321
FCF / Net incomex
2.328
2.578
2.885
3.269
3.828
4.059
4.096
4.020
4.636
5.291
0.895
4.096
3.924
23
17.20
ROIC%
0.40
3.24
2.90
5.23
7.61
8.83
11.17
8.55
7.03
5.97
18.89
8.55
6.50
38
27.09
Return on equity%
8.53
6.96
9.91
9.42
8.32
6.23
9.17
7.90
6.74
3.77
17.90
6.74
8.11
24
11.93
Return on assets%
16.19
14.37
12.12
11.13
9.07
9.77
11.83
13.11
12.40
10.30
4.95
11.83
11.97
82
196.03
EPS₩
578.73
667.95
631.76
642.93
614.47
601.41
624.20
628.31
655.60
768.84
217.59
4.58%
3.37%
—
2.79
EPS growth%
0.40
0.40
2.92
0.68
3.66
6.49
9.45
10.99
11.26
11.84
7.47
10.99
5.07
44
562.08
Bookvalue per sh₩
679.31
621.95
666.26
730.43
699.78
768.40
691.80
611.18
603.86
639.52
454.18
(1.78%)
0.30%
—
468.35
FCF per share₩
394.16
431.81
410.47
420.03
487.62
485.98
502.01
564.34
540.94
595.36
445.99
4.07%
3.66%
—
725.43
Dividend per sh₩
812.96
821.97
782.61
697.89
613.02
600.27
561.83
583.04
571.95
581.66
610.92
(1.04%)
(3.75%)
—
27.32
Div yield (avg)%
32.84
34.01
32.59
34.53
36.15
36.93
36.13
38.46
35.90
34.21
16.75
36.13
35.22
83
16.91
Payout ratio%
23.90
25.65
26.45
26.04
27.65
28.99
30.94
30.57
30.29
27.64
3.63
30.29
27.65
62
25.33
Shares (diluted)M
33.32
34.36
35.13
40.62
45.58
50.31
54.85
65.11
74.68
73.76
25.30
10.11%
9.10%
40
23.19
Buyback yield%
13.87
13.76
15.87
18.52
16.39
16.52
18.38
16.32
17.55
19.44
22.12
17.55
16.46
79
1.270
D/E ratiox
1.561
1.636
1.586
1.739
1.726
1.934
2.146
1.978
1.914
1.991
0.795
1.978
1.826
49
26.39
Enterprise value₩B
9.022
9.361
10.12
10.97
12.32
11.78
11.96
12.86
12.41
11.62
16.43
(1.17%)
1.81%
77
11.01
LT debt₩B
20.07
21.78
21.58
21.60
21.41
20.88
23.11
22.62
24.05
23.39
7.092
1.79%
0.92%
45
Revenue
₩36.17B
5.39%
1.00×
Cost of revenue
₩21.47B
5.54%
1.01×
Operating expenses
₩6.682B
4.96%
0.96×
Spread over hurdle
86.78%