0.890
Revenue₩B
9.799
10.01
10.22
10.44
10.52
10.59
10.43
10.37
10.19
10.27
0.981
(0.49%)
0.45%
26
13.49
Revenue growth%
7.69
5.74
6.75
9.43
9.45
7.40
5.41
7.26
8.44
5.72
13.50
7.26
7.33
59
16.43
Gross margin%
27.21
25.46
24.56
27.51
26.29
24.28
21.34
24.06
25.26
27.69
4.15
24.28
25.36
65
9.49
Operating margin%
24.23
24.94
27.85
30.22
27.38
26.30
24.80
26.76
28.32
26.76
18.77
26.76
26.76
22
21.47
Net margin%
30.35
30.49
30.92
33.02
35.46
37.30
39.10
39.06
38.64
37.07
11.86
38.64
36.27
69
8.716
P/E ratio (avg)x
34.27
31.06
28.16
28.16
28.62
27.71
28.14
28.82
29.06
32.53
30.93
28.82
28.72
64
25.90
EV/EBITx
59.45
57.80
63.52
74.57
89.88
97.54
113.3
127.2
123.8
137.3
11.25
123.8
93.71
88
11.02
FCF yield (avg)%
14.28
14.96
16.73
17.74
15.75
13.76
12.81
10.81
9.69
8.40
24.62
10.81
14.02
9
14.45
FCF margin%
9.82
7.13
4.93
7.87
8.22
10.74
11.88
13.79
11.80
11.57
25.40
11.80
10.28
57
1.344
FCF / Net incomex
1.149
1.132
1.056
1.012
0.976
0.937
0.914
1.004
0.893
0.909
0.424
0.914
0.990
86
24.49
ROIC%
6.32
7.63
7.55
6.10
3.43
6.27
6.21
4.72
7.53
7.52
11.52
6.27
6.29
10
10.24
Return on equity%
11.56
10.52
9.52
11.58
12.09
13.41
11.64
10.65
8.47
10.20
10.48
10.65
11.10
27
15.93
Return on assets%
22.22
21.19
19.99
19.14
19.16
21.12
20.64
21.77
24.53
24.06
24.40
21.77
21.15
41
183.37
EPS₩
125.13
120.01
116.94
122.20
122.69
113.55
106.31
111.54
126.90
140.46
194.59
2.74%
0.51%
—
9.04
EPS growth%
16.79
14.37
12.73
14.80
15.75
15.46
16.75
18.72
20.83
21.89
7.14
18.72
16.25
9
61.43
Bookvalue per sh₩
189.21
181.52
173.42
178.50
173.78
187.88
205.32
205.39
203.72
201.55
81.88
3.01%
1.38%
—
90.38
FCF per share₩
204.40
236.79
286.43
326.03
350.33
413.97
501.80
555.74
650.86
666.39
145.22
13.72%
12.72%
—
69.54
Dividend per sh₩
168.23
163.48
180.97
215.45
232.38
269.28
314.51
337.95
389.01
451.61
171.33
14.21%
11.87%
—
10.66
Div yield (avg)%
14.68
12.55
14.48
13.65
14.98
15.40
15.18
15.79
16.36
15.56
18.74
15.56
15.08
71
9.59
Payout ratio%
6.77
9.11
8.09
9.90
11.25
13.99
15.11
17.96
19.02
21.24
4.41
17.96
12.62
46
24.47
Shares (diluted)M
33.35
35.81
41.52
44.82
48.61
52.53
59.93
68.65
67.64
78.13
25.31
9.96%
9.57%
49
12.67
Buyback yield%
3.78
3.84
3.26
0.54
2.83
0.40
0.40
2.42
1.30
0.40
8.88
0.40
1.86
33
0.141
D/E ratiox
0.418
0.373
0.374
0.359
0.403
0.414
0.404
0.438
0.454
0.478
1.622
0.438
0.409
75
6.524
Enterprise value₩B
1.248
1.152
1.200
1.200
1.188
1.108
1.145
1.038
1.085
1.024
0.616
(2.93%)
(1.58%)
85
1.072
LT debt₩B
8.025
8.689
8.280
7.864
8.883
9.501
9.413
10.21
10.92
12.53
2.355
7.13%
5.81%
92
Revenue
₩10.27B
0.45%
1.00×
Cost of revenue
₩5.797B
0.24%
0.98×
Operating expenses
₩2.194B
0.43%
1.00×