33.83
Revenue₩B
37.12
37.09
37.02
37.51
38.16
39.07
40.03
39.61
40.34
40.07
36.50
0.98%
0.65%
45
21.09
Revenue growth%
2.93
3.57
1.09
0.40
3.11
0.74
0.40
0.40
0.58
2.01
11.60
0.58
0.92
87
12.58
Gross margin%
9.67
11.06
13.60
13.49
12.83
14.98
15.97
18.26
15.97
18.55
18.18
15.97
14.29
6
13.38
Operating margin%
11.15
11.78
10.52
7.82
6.58
7.15
8.61
8.87
8.27
8.50
15.79
8.50
8.56
53
24.55
Net margin%
27.47
25.01
26.67
23.81
22.01
21.76
19.59
19.68
18.80
21.37
2.23
19.68
21.89
81
16.89
P/E ratio (avg)x
33.34
29.46
26.15
28.31
30.97
27.74
24.34
24.65
26.64
29.36
22.41
26.64
28.02
30
16.92
EV/EBITx
9.441
8.427
7.469
6.412
6.707
6.388
6.542
5.602
4.932
4.247
33.86
5.602
6.477
48
14.48
FCF yield (avg)%
9.53
8.32
7.42
5.82
7.97
10.20
8.60
7.91
6.93
7.15
27.53
7.91
7.94
69
14.35
FCF margin%
18.45
21.27
24.05
22.88
20.70
23.61
21.72
19.99
18.69
18.20
21.75
19.99
20.98
92
1.740
FCF / Net incomex
2.541
2.872
3.177
3.280
3.198
3.680
3.472
3.974
4.275
4.892
1.692
3.974
3.376
17
11.88
ROIC%
26.56
24.49
25.15
26.95
27.52
28.48
30.78
30.26
28.01
30.70
29.74
30.26
27.77
92
11.20
Return on equity%
11.75
14.55
14.09
13.41
15.29
16.46
15.67
17.90
14.94
16.59
26.73
16.46
15.11
71
3.96
Return on assets%
15.65
14.97
14.70
17.12
15.64
16.72
18.32
16.95
15.27
15.20
24.35
16.72
15.65
15
684.41
EPS₩
285.08
314.19
303.00
330.99
342.52
364.48
384.64
355.44
349.71
362.45
726.20
1.14%
2.19%
—
22.90
EPS growth%
24.11
23.65
21.63
21.94
19.37
21.47
22.45
23.18
20.82
19.20
15.43
21.47
21.79
69
337.22
Bookvalue per sh₩
275.34
297.40
274.39
235.75
219.49
194.78
210.69
227.62
215.25
228.19
812.20
0.78%
(3.37%)
—
822.96
FCF per share₩
609.26
532.00
539.47
484.78
465.00
425.49
402.17
381.82
398.12
398.76
555.75
(3.03%)
(5.39%)
—
376.58
Dividend per sh₩
773.57
758.27
756.13
897.92
989.87
1,174
1,245
1,371
1,628
1,572
192.21
9.69%
7.75%
—
17.66
Div yield (avg)%
6.80
4.41
2.22
1.01
0.40
3.36
1.43
0.63
0.40
2.21
7.92
1.43
1.82
85
11.73
Payout ratio%
12.63
11.27
8.74
10.84
9.47
11.66
13.81
11.88
13.16
10.76
26.21
11.88
11.47
28
25.28
Shares (diluted)M
31.06
31.02
36.75
36.16
41.52
40.07
43.07
40.95
47.98
54.36
26.18
5.54%
6.65%
69
14.94
Buyback yield%
7.68
5.87
8.09
9.77
6.84
8.79
9.45
9.82
7.75
7.61
14.21
8.79
7.92
46
0.670
D/E ratiox
0.889
0.977
1.141
1.244
1.286
1.488
1.731
1.943
2.276
2.671
0.811
1.943
1.387
83
20.70
Enterprise value₩B
4.561
4.203
4.865
5.094
4.699
5.240
5.670
5.701
6.408
5.946
11.38
4.82%
3.61%
76
7.777
LT debt₩B
12.71
14.39
15.27
16.94
16.41
16.72
16.24
18.71
21.92
22.48
29.56
6.50%
6.49%
84
Revenue
₩40.07B
0.65%
1.00×
Cost of revenue
₩28.05B
0.65%
1.00×
Operating expenses
₩7.091B
0.65%
1.00×
Goodwill & intangibles
17.11%
Cash and investments
13.75%