8.374
Revenue₩B
9.090
9.111
9.099
9.441
9.707
9.804
9.847
10.18
10.34
10.68
9.195
1.94%
1.63%
21
6.56
Revenue growth%
4.62
2.71
3.33
3.36
0.40
0.40
0.79
0.94
0.90
2.06
19.20
0.90
1.50
85
19.20
Gross margin%
27.13
27.07
30.01
32.88
33.79
31.75
34.27
33.49
32.07
31.43
3.41
32.07
31.91
66
27.71
Operating margin%
19.33
21.69
20.15
21.94
23.92
25.85
25.41
26.44
25.97
23.17
21.17
25.85
23.54
55
21.15
Net margin%
4.58
6.75
8.86
6.46
9.42
9.98
12.46
12.52
12.02
9.43
19.77
12.02
9.42
39
8.326
P/E ratio (avg)x
12.89
14.41
15.73
17.87
17.65
17.90
18.61
21.57
22.96
23.27
9.466
21.57
17.89
67
26.30
EV/EBITx
15.79
15.94
15.64
14.43
13.81
14.73
14.00
15.18
13.83
12.31
9.601
14.00
14.58
67
13.30
FCF yield (avg)%
3.50
3.74
5.88
4.36
5.66
4.73
6.68
9.16
12.13
12.13
20.32
9.16
5.77
42
21.62
FCF margin%
23.67
26.03
24.96
22.09
23.31
25.84
22.90
24.97
24.79
27.01
14.34
24.97
24.88
93
0.804
FCF / Net incomex
1.759
1.732
1.629
1.477
1.517
1.600
1.606
1.617
1.712
1.593
1.727
1.606
1.612
80
24.17
ROIC%
7.37
7.10
8.38
6.29
9.23
11.57
9.18
12.07
11.41
10.39
7.76
11.41
9.20
86
27.42
Return on equity%
7.53
9.85
7.64
8.22
8.35
8.64
10.36
10.51
13.34
14.14
14.33
10.51
9.24
44
24.91
Return on assets%
15.01
16.45
18.63
15.85
15.34
12.90
15.79
15.92
17.22
19.73
11.33
15.92
15.89
34
240.87
EPS₩
692.27
734.29
780.59
817.68
894.47
949.19
1,039
1,174
1,144
1,259
248.97
7.07%
7.30%
—
9.37
EPS growth%
9.07
8.24
8.30
8.91
9.96
9.91
9.87
7.69
4.97
2.25
16.34
7.69
8.61
15
418.27
Bookvalue per sh₩
377.85
437.00
503.35
541.20
597.24
608.94
630.00
658.07
696.46
757.59
378.07
4.87%
7.92%
—
503.28
FCF per share₩
111.14
98.51
100.36
89.27
94.74
94.04
97.03
102.95
111.02
106.50
237.81
2.37%
(0.25%)
—
86.38
Dividend per sh₩
863.44
1,005
1,004
1,018
1,131
1,090
1,212
1,384
1,584
1,530
301.27
6.23%
7.57%
—
8.95
Div yield (avg)%
21.20
19.24
19.84
17.32
18.99
21.16
23.58
25.61
25.25
23.94
10.51
23.94
21.18
14
5.85
Payout ratio%
17.94
18.79
20.78
22.92
20.67
23.40
21.09
23.20
23.41
25.59
23.75
23.40
22.00
15
14.84
Shares (diluted)M
14.50
13.75
12.47
12.97
12.01
12.19
10.42
10.06
9.790
9.428
14.67
(4.72%)
(3.78%)
84
25.17
Buyback yield%
4.19
5.22
5.85
3.24
1.31
0.40
3.02
3.01
0.40
0.70
12.50
0.70
3.02
53
1.791
D/E ratiox
0.247
0.291
0.282
0.275
0.310
0.324
0.372
0.406
0.393
0.435
1.304
0.393
0.317
49
0.783
Enterprise value₩B
6.159
5.817
6.016
6.160
6.717
6.393
6.358
6.681
7.441
7.296
1.815
1.67%
2.22%
31
1.899
LT debt₩B
2.149
1.882
2.095
1.936
1.988
2.012
2.041
1.836
1.819
1.846
7.495
(1.47%)
(1.01%)
39
Revenue
₩10.68B
1.63%
1.00×
Cost of revenue
₩5.772B
1.33%
0.97×
Operating expenses
₩1.742B
2.65%
1.11×
Goodwill & intangibles
17.18%
Property and equipment
15.56%
Spread over hurdle
10.62%