13.40
Revenue₩B
16.27
16.60
16.84
16.82
17.04
16.98
17.46
17.94
17.89
18.15
14.27
1.26%
1.23%
83
2.45
Revenue growth%
12.20
13.06
10.93
8.62
9.86
9.52
10.63
11.21
13.01
13.92
3.09
11.21
11.07
91
23.88
Gross margin%
21.05
20.24
18.77
16.34
14.53
15.68
17.59
15.80
17.16
18.87
3.66
17.16
17.37
27
13.33
Operating margin%
5.09
2.10
1.75
3.14
4.17
5.27
2.72
4.44
3.22
2.22
21.00
3.22
3.18
12
11.10
Net margin%
25.93
28.89
26.69
25.45
25.48
27.96
30.46
29.05
26.98
25.24
20.47
27.96
26.84
72
33.99
P/E ratio (avg)x
21.04
18.90
18.50
17.17
19.01
19.57
18.87
21.12
20.49
20.55
7.739
20.49
19.29
6
37.07
EV/EBITx
23.21
25.06
25.25
23.83
22.90
24.74
27.01
24.78
21.70
19.58
22.44
24.74
24.28
54
7.43
FCF yield (avg)%
17.33
17.92
15.15
15.63
15.86
13.84
11.32
8.36
9.65
9.79
7.22
9.79
14.49
75
15.15
FCF margin%
25.05
27.50
28.74
27.59
28.44
30.79
33.36
31.82
34.12
34.74
24.22
33.36
29.77
10
0.758
FCF / Net incomex
2.445
2.403
2.404
2.547
2.499
2.571
2.783
2.858
3.093
3.326
0.707
2.858
2.559
42
9.71
ROIC%
16.21
14.87
14.70
12.02
12.35
13.33
12.62
15.25
13.93
15.78
13.24
13.93
14.31
28
7.29
Return on equity%
18.74
18.39
19.62
17.71
18.80
17.25
18.11
16.33
19.15
18.64
3.66
18.11
18.51
80
6.49
Return on assets%
7.47
7.74
9.92
9.49
9.89
12.23
14.42
11.57
10.73
11.12
23.47
11.57
10.33
40
101.11
EPS₩
364.25
370.29
378.78
387.97
423.26
430.66
470.27
420.23
418.89
451.12
106.25
1.28%
1.56%
—
8.18
EPS growth%
18.87
16.01
14.61
15.94
16.65
14.69
14.96
17.23
14.85
13.96
11.71
14.85
15.45
22
153.08
Bookvalue per sh₩
778.21
904.40
926.89
956.33
1,021
1,021
977.34
1,086
1,080
1,035
264.56
0.27%
4.15%
—
200.34
FCF per share₩
295.63
271.12
233.90
208.50
178.89
189.26
175.26
187.27
179.26
174.09
85.92
(0.54%)
(5.17%)
—
384.37
Dividend per sh₩
275.13
309.31
290.30
291.61
314.63
348.22
347.12
384.49
346.58
381.58
475.56
3.93%
3.35%
—
3.31
Div yield (avg)%
9.56
7.20
6.28
4.21
2.59
1.73
1.44
3.98
2.32
5.01
23.94
2.32
4.10
90
2.14
Payout ratio%
10.80
9.34
11.58
9.56
6.65
8.52
9.16
7.85
8.61
7.26
6.70
8.52
8.89
25
18.62
Shares (diluted)M
19.93
22.07
21.62
23.24
26.58
27.80
31.87
31.87
33.71
32.92
18.25
4.37%
4.43%
51
23.33
Buyback yield%
16.50
15.77
17.30
16.49
15.74
13.32
14.15
16.25
16.40
15.57
14.73
15.57
16.01
62
0.977
D/E ratiox
0.939
0.921
0.799
0.730
0.719
0.652
0.689
0.678
0.619
0.562
0.428
0.652
0.704
49
2.269
Enterprise value₩B
3.268
3.714
4.315
4.422
4.193
3.949
4.518
4.574
5.025
5.097
8.271
3.98%
5.65%
64
4.917
LT debt₩B
11.21
11.03
11.29
11.49
11.53
12.46
12.68
11.36
10.93
12.18
10.74
1.10%
0.24%
58
Revenue
₩18.15B
1.23%
1.00×
Cost of revenue
₩9.742B
1.31%
1.01×
Operating expenses
₩4.236B
1.13%
0.99×
Cash and investments
14.00%
Spread over hurdle
(1.99%)