3.046
Revenue₩B
7.232
7.659
7.955
8.366
8.931
9.426
10.04
10.43
10.95
11.51
3.242
5.20%
5.39%
90
27.86
Revenue growth%
1.75
3.54
1.78
0.40
2.78
4.99
2.55
2.55
5.16
7.70
15.84
4.99
2.67
31
8.13
Gross margin%
22.45
24.05
21.90
20.46
21.27
22.03
21.32
20.40
22.59
23.16
20.88
22.03
21.96
69
23.87
Operating margin%
4.14
4.47
3.94
1.40
1.20
3.56
0.70
0.40
2.44
4.03
9.69
2.44
3.00
38
4.62
Net margin%
18.57
18.11
20.16
23.10
20.57
18.00
19.85
17.91
16.11
13.70
22.68
17.91
18.34
32
31.10
P/E ratio (avg)x
26.22
23.46
22.32
24.32
23.38
22.95
22.66
20.04
18.08
17.21
37.69
20.04
22.80
34
24.51
EV/EBITx
27.89
30.82
29.06
26.98
29.12
29.84
31.80
28.85
31.58
28.76
10.12
29.84
29.09
83
20.70
FCF yield (avg)%
19.43
22.19
21.78
21.53
19.77
18.22
18.75
17.87
15.77
15.53
21.51
17.87
19.09
5
3.52
FCF margin%
15.61
14.82
12.79
10.34
7.63
6.79
7.73
6.50
4.22
6.69
15.36
6.69
7.68
82
1.003
FCF / Net incomex
1.556
1.541
1.483
1.273
1.133
1.019
0.950
0.920
0.969
1.037
0.240
0.969
1.085
27
18.31
ROIC%
12.68
14.41
14.72
12.30
13.85
13.89
15.49
17.10
15.68
13.16
23.20
15.49
14.15
18
4.22
Return on equity%
30.44
33.40
34.05
34.20
35.79
37.71
36.99
36.42
35.73
35.42
2.50
36.42
35.58
47
24.68
Return on assets%
27.61
30.05
28.38
25.51
22.97
21.10
21.67
24.36
23.91
23.51
16.25
23.51
24.13
94
157.29
EPS₩
217.28
226.61
250.80
249.36
224.93
255.60
252.46
234.75
260.43
249.80
161.32
2.12%
1.49%
—
25.34
EPS growth%
16.93
16.43
13.84
13.74
15.12
12.96
11.45
9.39
9.68
8.37
25.81
9.68
13.35
38
385.31
Bookvalue per sh₩
141.37
144.66
161.52
151.67
150.44
151.28
139.66
146.67
167.47
178.77
245.36
3.51%
2.34%
—
363.95
FCF per share₩
328.67
370.29
413.02
389.34
359.71
398.35
372.88
386.36
365.01
390.08
367.31
1.63%
2.17%
—
277.23
Dividend per sh₩
965.56
1,129
1,104
1,210
1,293
1,492
1,662
1,638
1,983
2,246
177.04
11.67%
10.35%
—
3.37
Div yield (avg)%
30.62
30.46
31.22
28.51
27.31
25.94
27.49
26.96
27.79
24.89
3.25
26.96
27.64
14
10.46
Payout ratio%
15.27
13.60
11.47
10.43
11.29
11.21
8.94
11.57
14.22
14.99
19.12
11.57
11.52
53
8.991
Shares (diluted)M
7.452
6.968
7.528
8.106
7.097
7.185
7.974
8.332
8.850
8.026
9.080
2.49%
1.54%
88
6.26
Buyback yield%
18.91
21.48
23.50
25.71
24.95
23.00
23.50
24.11
25.16
25.09
26.76
24.11
23.80
73
0.547
D/E ratiox
0.110
0.118
0.116
0.103
0.107
0.110
0.101
0.089
0.092
0.087
0.313
0.092
0.105
85
8.721
Enterprise value₩B
5.279
5.157
4.977
5.280
4.779
4.373
3.891
3.383
3.685
3.569
5.259
(5.67%)
(3.96%)
84
9.907
LT debt₩B
8.332
7.645
7.294
7.551
8.254
7.960
8.684
8.041
8.193
7.746
6.251
(1.26%)
(1.41%)
58
Revenue
₩11.51B
5.39%
1.00×
Cost of revenue
₩8.050B
5.57%
1.02×
Operating expenses
₩2.460B
4.76%
0.94×
Cash and investments
16.86%