5.332
Revenue₩B
10.23
10.10
10.08
10.17
10.19
10.12
10.16
10.10
9.967
9.731
5.799
(0.92%)
(0.29%)
68
25.22
Revenue growth%
16.76
16.30
17.24
14.80
12.36
12.24
10.82
8.78
9.31
7.69
4.69
9.31
12.30
89
26.38
Gross margin%
25.21
23.79
23.00
25.27
26.68
29.63
32.04
34.17
35.45
33.62
5.44
33.62
28.15
19
3.13
Operating margin%
10.87
11.41
9.34
11.38
14.22
16.61
13.86
13.29
12.35
12.81
3.07
13.29
12.58
28
7.64
Net margin%
31.10
30.31
29.13
31.89
30.53
29.09
27.65
26.56
23.62
26.19
18.42
26.56
29.11
57
25.41
P/E ratio (avg)x
18.63
19.45
17.72
16.49
17.59
16.38
16.75
16.65
14.92
14.01
36.57
16.38
16.70
89
27.41
EV/EBITx
41.39
38.52
37.35
36.23
33.91
37.54
39.42
43.62
42.18
46.46
31.13
42.18
38.97
21
5.60
FCF yield (avg)%
14.19
11.50
10.02
10.38
13.04
14.76
14.27
12.50
13.60
14.10
29.55
14.10
13.32
55
12.71
FCF margin%
9.62
6.65
6.99
4.35
4.17
2.87
0.79
0.92
3.41
3.47
27.85
2.87
3.82
23
0.940
FCF / Net incomex
0.359
0.327
0.342
0.346
0.328
0.314
0.330
0.329
0.311
0.348
1.178
0.329
0.329
51
23.04
ROIC%
17.96
19.72
17.93
18.13
17.03
18.01
18.58
15.93
16.04
17.91
10.84
17.91
17.94
50
18.99
Return on equity%
7.77
6.51
7.26
6.46
4.09
4.50
4.05
6.55
6.61
4.69
22.23
4.69
6.49
21
7.53
Return on assets%
17.79
17.02
17.09
18.84
19.10
19.51
22.10
20.55
21.27
22.52
24.45
21.27
19.31
41
375.44
EPS₩
157.10
154.47
155.82
152.26
158.66
138.96
142.02
129.38
119.51
106.42
407.17
(7.68%)
(4.31%)
—
6.97
EPS growth%
26.39
28.76
26.86
29.02
27.96
28.41
30.95
31.55
29.00
28.42
3.12
29.00
28.59
25
108.68
Bookvalue per sh₩
614.20
683.99
693.66
774.93
784.81
719.26
664.99
736.84
707.72
724.25
142.61
(1.59%)
2.63%
—
440.89
FCF per share₩
685.69
665.21
590.97
530.85
548.51
501.14
475.15
465.30
451.58
429.49
290.52
(4.77%)
(3.70%)
—
125.66
Dividend per sh₩
405.13
440.83
470.25
463.72
467.97
459.84
472.47
539.83
527.55
495.05
471.64
1.13%
1.65%
—
18.19
Div yield (avg)%
13.28
12.98
11.84
12.40
12.03
11.11
8.54
7.23
10.03
10.24
6.39
10.03
11.47
73
13.84
Payout ratio%
18.71
16.23
17.06
15.76
15.42
16.81
18.65
16.88
14.20
17.01
2.08
16.88
16.85
29
9.650
Shares (diluted)M
21.42
21.79
25.89
28.25
29.19
31.85
32.14
33.83
35.01
38.08
9.476
5.46%
7.48%
54
26.57
Buyback yield%
12.85
13.44
15.37
14.48
16.35
16.81
18.15
15.91
17.61
17.26
19.03
17.26
16.13
56
1.165
D/E ratiox
0.221
0.231
0.255
0.269
0.286
0.270
0.242
0.254
0.276
0.279
1.467
0.270
0.262
65
6.174
Enterprise value₩B
10.08
11.25
13.32
15.46
15.56
15.49
14.78
15.56
16.33
16.13
9.679
0.73%
6.14%
71
3.691
LT debt₩B
1.133
1.135
1.112
0.989
0.989
0.931
0.811
0.750
0.640
0.602
2.447
(9.43%)
(6.15%)
18
Revenue
₩9.731B
(0.29%)
1.00×
Cost of revenue
₩6.812B
(0.29%)
1.00×
Operating expenses
₩1.209B
0.24%
1.05×
Property and equipment
15.62%
Cash and investments
15.33%