8.616
Revenue₩B
9.541
10.24
10.87
11.54
12.45
13.25
14.28
15.67
16.98
18.64
9.347
8.42%
7.88%
93
13.65
Revenue growth%
9.90
11.61
12.59
14.33
15.60
15.71
14.06
11.89
14.19
12.45
9.91
14.06
13.33
43
14.38
Gross margin%
6.38
8.20
5.91
3.52
5.09
4.57
3.13
1.36
0.40
0.40
4.18
1.36
4.05
73
28.79
Operating margin%
17.58
17.05
15.83
16.37
13.63
15.81
16.80
16.06
15.77
15.21
7.40
15.81
15.94
22
4.47
Net margin%
30.89
28.49
30.35
27.77
25.67
23.70
21.26
23.43
22.36
21.26
4.59
22.36
24.68
14
33.03
P/E ratio (avg)x
27.67
31.75
30.80
35.25
40.78
42.36
48.81
51.66
51.20
51.60
11.56
51.20
41.57
57
22.28
EV/EBITx
27.67
27.95
28.77
29.13
25.26
22.61
22.69
23.28
24.18
25.54
23.45
23.28
25.40
41
8.37
FCF yield (avg)%
23.77
21.07
20.92
23.75
24.25
24.04
24.35
23.58
22.73
25.59
29.30
24.04
23.76
16
19.24
FCF margin%
19.63
19.07
18.33
20.54
22.04
24.27
24.91
27.02
29.63
29.96
2.55
27.02
23.16
46
0.355
FCF / Net incomex
1.513
1.406
1.413
1.430
1.275
1.128
1.054
0.955
0.964
0.914
0.669
0.964
1.202
60
12.34
ROIC%
1.02
2.02
0.40
1.16
0.40
0.40
0.75
1.71
0.94
2.36
23.69
0.94
0.98
34
23.72
Return on equity%
13.93
14.34
12.02
14.68
12.81
11.54
10.58
9.58
8.90
10.63
22.98
10.58
11.78
33
5.90
Return on assets%
16.44
15.57
14.27
12.47
12.65
11.30
8.63
10.35
7.42
7.73
7.78
8.63
11.89
30
108.89
EPS₩
285.48
270.17
283.43
318.44
300.86
302.20
309.36
308.95
333.93
330.41
120.40
1.89%
1.76%
—
2.58
EPS growth%
0.40
0.40
1.64
1.40
0.40
0.40
3.10
5.19
5.80
5.95
14.53
5.19
1.52
47
101.49
Bookvalue per sh₩
56.10
51.94
52.46
54.04
61.30
64.36
67.61
66.35
70.52
68.36
146.45
2.21%
1.69%
—
205.89
FCF per share₩
164.96
171.16
173.25
155.02
165.39
183.24
176.34
189.85
195.87
186.47
131.96
2.43%
1.33%
—
164.96
Dividend per sh₩
241.62
258.01
270.38
261.51
252.79
243.25
282.30
296.82
330.98
352.01
281.67
6.85%
3.92%
—
12.53
Div yield (avg)%
7.83
10.47
8.82
9.77
11.81
11.62
13.54
15.17
13.28
13.24
25.17
13.28
11.72
93
19.71
Payout ratio%
15.92
16.93
17.47
16.50
19.16
21.08
22.58
21.02
22.42
20.19
23.85
21.08
19.67
66
38.85
Shares (diluted)M
45.66
46.06
48.96
57.46
61.65
70.51
77.54
81.13
92.92
105.4
39.83
11.33%
8.14%
34
9.74
Buyback yield%
17.14
15.38
17.27
17.60
19.13
19.65
22.09
20.32
20.74
19.56
11.55
20.32
19.35
33
1.559
D/E ratiox
1.100
1.119
1.242
1.319
1.196
1.156
1.029
1.102
1.006
1.107
1.746
1.102
1.113
51
4.746
Enterprise value₩B
7.740
7.608
8.015
8.664
8.437
9.358
10.50
9.751
9.504
10.25
14.95
3.96%
2.96%
30
8.840
LT debt₩B
16.05
16.85
17.44
16.41
17.58
18.72
19.55
19.25
18.30
17.01
1.251
(0.65%)
1.40%
76
Revenue
₩18.64B
7.88%
1.00×
Cost of revenue
₩12.92B
8.02%
1.01×
Operating expenses
₩2.787B
7.40%
0.96×
Cash and investments
17.67%