1.456
Revenue₩B
29.93
29.25
29.90
30.00
30.52
30.69
31.30
31.47
30.91
31.43
1.564
0.59%
0.34%
84
20.84
Revenue growth%
18.14
16.61
16.28
14.84
12.48
14.76
17.15
16.87
17.11
19.38
23.49
17.11
16.74
43
3.76
Gross margin%
9.02
7.05
7.14
5.66
3.34
5.33
5.22
4.81
2.02
0.40
21.10
4.81
5.28
68
22.12
Operating margin%
0.40
2.07
3.73
6.01
5.52
5.81
7.95
5.84
6.36
3.66
10.84
5.84
5.67
6
21.00
Net margin%
20.82
21.89
21.88
21.52
23.66
22.53
25.06
25.60
25.40
26.47
9.40
25.40
23.09
37
27.47
P/E ratio (avg)x
20.60
18.99
17.76
19.04
19.93
19.47
19.81
18.04
18.82
18.20
14.58
18.82
19.02
79
27.58
EV/EBITx
21.68
21.79
22.79
21.35
21.73
21.48
20.99
20.98
22.18
25.10
15.28
21.48
21.71
57
10.69
FCF yield (avg)%
5.62
2.95
3.23
1.43
0.76
2.80
2.62
2.12
0.61
0.40
29.66
2.12
2.37
65
26.68
FCF margin%
28.63
26.13
26.90
27.93
27.70
25.84
23.32
25.45
24.25
23.29
11.40
24.25
25.98
10
1.100
FCF / Net incomex
1.338
1.371
1.236
1.188
1.204
1.250
1.230
1.324
1.265
1.289
1.339
1.265
1.258
23
21.20
ROIC%
15.05
17.89
18.78
16.72
14.56
15.04
16.29
19.12
16.12
18.33
11.68
16.29
16.50
90
6.56
Return on equity%
15.15
12.66
13.34
12.13
9.27
8.29
9.22
6.31
7.20
5.08
4.47
7.20
9.25
70
4.61
Return on assets%
30.25
32.86
33.16
34.29
37.02
34.35
31.83
30.85
32.93
31.38
22.69
31.83
32.89
56
265.11
EPS₩
684.75
674.07
703.23
665.46
645.86
701.42
760.24
759.89
819.23
937.55
288.06
7.74%
3.30%
—
18.18
EPS growth%
6.22
3.82
4.15
5.40
6.17
7.08
8.02
9.41
11.42
10.27
11.09
9.41
6.65
32
494.92
Bookvalue per sh₩
606.63
689.07
796.12
813.62
873.63
966.96
962.38
1,054
1,210
1,204
333.91
6.63%
6.74%
—
184.91
FCF per share₩
549.68
548.50
621.35
684.61
703.70
706.07
657.82
705.54
689.44
649.97
718.22
(1.58%)
2.59%
—
750.36
Dividend per sh₩
325.42
317.22
334.34
391.07
418.91
474.75
529.45
513.78
535.16
589.45
173.16
7.07%
6.78%
—
23.72
Div yield (avg)%
30.96
33.70
32.58
35.28
36.04
37.31
38.31
41.14
38.98
37.90
10.46
38.31
36.67
95
23.65
Payout ratio%
7.50
5.93
8.21
5.31
5.91
3.89
5.06
8.04
8.65
10.40
23.91
8.04
6.71
9
20.47
Shares (diluted)M
28.94
27.66
29.24
34.46
34.03
34.33
37.10
38.03
41.58
48.23
20.61
7.23%
4.79%
50
19.36
Buyback yield%
0.40
0.40
0.40
2.08
0.40
2.41
4.15
5.09
3.61
2.04
21.59
3.61
2.06
82
1.542
D/E ratiox
1.458
1.717
1.811
2.092
2.423
2.530
2.679
2.908
2.914
3.119
1.229
2.908
2.476
33
4.001
Enterprise value₩B
30.03
29.18
27.95
26.93
25.86
27.12
31.30
35.64
40.47
46.27
19.00
12.34%
5.79%
22
12.95
LT debt₩B
14.84
14.80
15.48
15.33
17.37
19.01
20.68
22.73
24.97
27.20
8.705
9.38%
6.30%
7
Revenue
₩31.43B
0.34%
1.00×
Cost of revenue
₩22.00B
0.34%
1.00×
Operating expenses
₩5.014B
0.98%
1.07×
Cash and investments
14.49%
Spread over hurdle
13.54%