4.364
Revenue₩B
29.93
30.05
31.37
32.00
33.48
33.62
33.83
34.36
36.03
37.64
4.810
2.37%
2.43%
30
15.37
Revenue growth%
30.78
31.06
31.92
33.63
34.88
37.81
39.27
39.11
38.47
39.42
26.10
39.11
36.35
45
18.35
Gross margin%
5.57
6.89
7.46
6.58
5.58
7.76
7.35
6.31
7.37
9.02
3.22
7.37
7.12
32
9.84
Operating margin%
29.36
32.10
32.19
34.81
32.67
30.31
30.08
28.02
28.58
26.78
18.12
28.58
30.19
14
20.22
Net margin%
23.95
22.30
20.41
18.42
19.75
22.30
22.71
23.27
23.13
24.07
2.08
23.13
22.51
16
27.33
P/E ratio (avg)x
17.11
17.23
17.35
16.43
18.02
16.71
14.63
14.15
15.34
14.25
9.228
14.63
16.57
18
22.52
EV/EBITx
35.42
37.87
36.73
34.83
38.63
38.86
45.00
47.04
44.61
48.06
21.96
45.00
38.74
44
15.46
FCF yield (avg)%
34.96
36.18
37.23
36.32
38.52
36.11
38.10
39.75
39.76
38.10
3.22
38.10
37.66
70
24.51
FCF margin%
1.37
3.66
1.52
0.94
0.40
0.40
0.40
0.40
0.40
2.28
25.35
0.40
0.67
64
1.168
FCF / Net incomex
1.345
1.383
1.455
1.552
1.686
1.899
1.851
1.947
2.057
1.874
1.340
1.899
1.769
66
12.46
ROIC%
29.63
29.73
28.46
25.49
25.24
28.06
27.61
27.66
28.30
25.60
9.10
27.66
27.86
9
7.56
Return on equity%
4.84
7.56
5.04
2.67
2.64
4.61
2.91
3.98
1.79
0.40
2.69
2.91
3.45
72
23.82
Return on assets%
13.58
11.13
10.86
10.04
9.95
8.95
9.67
10.40
12.70
10.71
11.08
10.40
10.55
58
282.05
EPS₩
408.63
461.05
438.20
445.12
478.05
498.90
498.23
462.56
522.13
529.15
298.72
2.05%
2.97%
—
17.56
EPS growth%
8.03
9.90
11.30
10.13
8.20
6.90
4.08
2.96
3.13
5.13
2.46
4.08
7.47
72
259.32
Bookvalue per sh₩
535.35
475.06
454.08
501.68
545.89
606.93
631.15
564.92
583.46
628.10
186.27
2.85%
2.30%
—
237.08
FCF per share₩
170.14
162.24
155.62
152.76
150.94
146.60
148.61
141.67
132.57
148.83
326.54
(0.28%)
(0.47%)
—
425.52
Dividend per sh₩
352.32
348.54
371.62
408.65
457.20
500.70
600.46
688.95
832.84
829.86
118.53
12.66%
9.21%
—
4.37
Div yield (avg)%
11.08
10.06
11.07
11.50
12.22
13.10
11.45
10.47
8.98
6.25
3.23
10.47
11.07
68
26.00
Payout ratio%
16.65
19.48
21.08
21.74
19.98
19.49
21.59
22.74
23.20
25.05
5.85
22.74
21.33
16
18.68
Shares (diluted)M
20.65
22.14
24.97
27.59
31.26
32.73
33.03
32.56
38.33
38.50
18.39
4.26%
6.47%
92
24.54
Buyback yield%
7.87
6.13
3.91
2.50
5.46
6.11
3.47
1.78
0.62
2.73
17.35
2.73
3.69
69
0.287
D/E ratiox
2.030
2.226
2.203
2.275
2.355
2.331
2.378
2.309
2.525
2.830
1.576
2.378
2.320
75
21.52
Enterprise value₩B
6.850
6.726
7.222
7.157
7.687
7.562
7.143
6.732
6.501
5.901
16.08
(5.15%)
(1.44%)
76
7.856
LT debt₩B
19.37
19.42
18.93
19.39
19.84
22.03
22.16
24.70
24.70
27.16
9.978
6.48%
3.77%
56
Revenue
₩37.64B
2.43%
1.00×
Cost of revenue
₩22.32B
2.53%
1.01×
Operating expenses
₩4.044B
2.03%
0.96×
Goodwill & intangibles
19.56%