19.22
Revenue₩B
17.34
17.35
18.00
18.04
18.60
18.70
19.31
19.67
19.88
20.68
20.17
2.15%
1.84%
12
27.31
Revenue growth%
24.77
23.98
25.04
27.24
25.31
25.48
25.45
22.46
21.48
20.15
6.40
22.46
24.90
57
8.31
Gross margin%
10.31
7.83
6.66
8.40
10.87
13.03
13.56
13.08
13.09
15.32
18.41
13.09
11.95
79
20.21
Operating margin%
6.25
6.49
3.93
3.91
1.91
2.27
1.66
3.13
2.21
1.96
27.62
2.21
2.70
20
23.47
Net margin%
3.11
4.99
5.73
8.43
10.50
9.44
10.07
11.25
12.87
11.12
29.77
11.12
9.75
35
14.12
P/E ratio (avg)x
22.02
22.27
23.11
21.45
19.83
20.07
21.65
20.79
22.77
20.63
34.12
20.79
21.55
16
6.606
EV/EBITx
43.68
43.03
45.20
44.77
52.23
53.93
63.28
74.68
83.28
84.56
25.30
74.68
53.08
43
11.42
FCF yield (avg)%
3.27
3.72
4.73
6.72
4.99
7.82
10.80
12.06
14.76
14.82
21.87
12.06
7.27
73
27.84
FCF margin%
29.98
29.48
30.55
31.07
31.57
30.13
30.76
33.05
34.51
37.24
19.90
33.05
30.91
27
1.796
FCF / Net incomex
1.589
1.506
1.565
1.531
1.614
1.556
1.517
1.596
1.697
1.702
1.716
1.596
1.577
61
23.26
ROIC%
6.09
4.56
6.05
5.01
7.13
5.42
5.64
3.14
1.71
2.12
21.06
3.14
5.21
61
29.17
Return on equity%
30.83
29.56
31.63
34.46
37.21
36.12
33.32
35.82
34.69
32.22
19.05
34.69
33.89
52
17.61
Return on assets%
0.40
0.40
0.40
2.88
5.56
5.18
6.20
4.32
2.37
1.24
19.49
4.32
2.63
84
1,303
EPS₩
963.08
955.19
1,027
919.94
908.29
989.27
1,092
1,165
1,123
1,149
1,395
4.81%
2.32%
—
22.25
EPS growth%
20.82
23.09
23.23
20.88
18.40
16.23
18.31
18.69
19.83
22.25
6.12
18.69
20.32
50
1,347
Bookvalue per sh₩
336.19
361.90
356.31
350.46
335.57
377.92
401.16
383.63
377.73
385.59
386.52
2.82%
0.94%
—
1,236
FCF per share₩
1,441
1,424
1,601
1,708
1,999
2,086
2,267
2,268
2,132
2,006
784.99
0.07%
2.93%
—
1,025
Dividend per sh₩
1,310
1,379
1,300
1,481
1,395
1,577
1,507
1,551
1,498
1,620
1,079
3.04%
2.23%
—
27.73
Div yield (avg)%
19.68
19.65
19.84
17.31
17.23
18.25
17.68
19.36
22.31
24.71
9.83
19.36
19.51
34
11.47
Payout ratio%
21.17
20.36
17.65
18.18
19.99
17.74
20.05
22.50
21.99
20.81
21.41
20.81
20.21
9
6.503
Shares (diluted)M
5.691
5.448
4.663
5.066
4.520
4.762
4.965
4.941
5.052
4.908
6.525
1.66%
(0.98%)
34
22.59
Buyback yield%
3.14
3.73
2.73
0.80
0.40
0.40
0.40
0.40
1.17
2.33
24.74
0.40
0.98
62
0.649
D/E ratiox
1.133
1.059
1.201
1.402
1.582
1.814
2.094
2.358
2.585
2.758
0.482
2.358
1.698
24
2.296
Enterprise value₩B
5.026
4.920
5.841
6.746
7.652
8.571
9.103
9.742
11.56
11.99
11.79
9.39%
9.22%
65
23.71
LT debt₩B
27.88
30.69
30.86
34.55
33.92
38.12
39.56
39.90
36.23
38.55
9.294
2.59%
2.65%
18
Revenue
₩20.68B
1.84%
1.00×
Cost of revenue
₩13.53B
1.99%
1.01×
Operating expenses
₩5.003B
1.60%
0.98×
Property and equipment
18.59%
Spread over hurdle
11.05%