3.647
Revenue₩B
6.064
6.670
7.154
7.722
8.175
8.952
9.545
10.54
11.31
12.01
3.865
7.99%
7.74%
20
23.24
Revenue growth%
9.35
9.26
11.53
14.06
16.22
14.31
15.10
15.22
16.14
14.45
6.52
15.10
14.38
84
18.48
Gross margin%
21.88
23.26
21.39
20.43
19.29
20.42
21.12
21.48
19.67
19.48
29.55
20.42
20.78
46
19.48
Operating margin%
22.84
24.38
24.96
27.09
25.03
27.21
25.63
27.14
29.47
27.49
15.32
27.21
26.36
73
23.62
Net margin%
9.86
8.65
10.59
7.86
10.35
9.78
9.89
9.34
11.43
8.99
7.13
9.78
9.82
5
26.28
P/E ratio (avg)x
25.52
24.63
25.59
26.98
29.29
26.77
28.52
25.71
24.81
27.45
18.64
26.77
26.24
59
15.11
EV/EBITx
34.85
33.95
36.47
36.66
33.96
38.15
35.80
37.45
40.77
43.23
31.13
38.15
36.56
29
19.48
FCF yield (avg)%
15.02
12.38
9.44
8.49
10.00
8.37
7.30
9.83
9.00
7.65
7.84
8.37
9.22
55
21.44
FCF margin%
17.09
14.44
16.08
15.88
18.05
15.34
14.51
15.43
12.80
11.25
29.74
14.51
15.39
67
1.763
FCF / Net incomex
1.056
1.114
1.121
1.104
1.075
0.975
0.954
0.968
1.017
1.064
0.404
0.975
1.060
42
10.47
ROIC%
32.70
29.71
31.46
30.87
29.29
26.77
28.29
28.61
26.34
24.90
6.74
26.77
28.95
87
28.27
Return on equity%
13.15
15.73
15.98
17.56
17.96
17.13
16.61
17.54
16.00
17.50
6.45
17.13
16.87
87
11.23
Return on assets%
2.55
5.01
7.92
7.29
5.32
5.24
7.88
8.31
5.81
5.27
5.85
5.81
5.57
47
292.16
EPS₩
241.57
216.48
206.42
195.91
196.23
184.26
175.35
156.42
141.89
142.58
323.05
(6.19%)
(4.17%)
—
4.75
EPS growth%
24.26
23.29
26.06
24.45
21.83
24.37
24.09
27.06
28.52
30.93
24.81
27.06
24.41
7
524.82
Bookvalue per sh₩
263.88
274.81
283.00
274.90
311.76
322.24
353.70
408.82
408.91
456.81
546.91
7.94%
5.37%
—
254.85
FCF per share₩
560.82
576.08
552.53
524.82
511.15
505.83
557.25
525.41
530.93
610.41
350.98
3.61%
1.40%
—
156.14
Dividend per sh₩
394.09
377.73
430.60
438.83
488.80
478.93
478.49
505.84
542.22
584.12
462.41
3.63%
5.41%
—
13.82
Div yield (avg)%
25.87
26.08
24.04
24.42
25.92
26.75
26.01
23.93
26.57
28.25
13.04
26.57
25.96
93
16.93
Payout ratio%
14.37
12.78
12.95
15.15
17.48
18.60
16.11
14.17
14.20
13.77
19.32
14.20
14.29
72
15.10
Shares (diluted)M
18.74
17.14
16.10
16.12
18.42
17.26
16.93
16.56
17.30
18.30
14.44
(0.13%)
0.46%
75
18.40
Buyback yield%
26.37
24.32
25.55
24.30
27.27
29.15
31.21
30.47
31.73
32.22
4.61
31.21
28.21
32
1.201
D/E ratiox
2.618
2.615
3.099
3.029
3.544
3.848
4.432
4.475
4.492
5.300
1.769
4.475
3.696
35
5.922
Enterprise value₩B
0.733
0.760
0.698
0.688
0.650
0.640
0.563
0.567
0.547
0.515
6.394
(4.55%)
(3.84%)
67
4.190
LT debt₩B
8.986
9.451
10.09
11.41
11.77
12.91
13.66
13.61
13.63
14.01
1.239
3.54%
5.87%
63
Revenue
₩12.01B
7.74%
1.00×
Cost of revenue
₩7.146B
7.43%
0.97×
Operating expenses
₩2.762B
8.41%
1.06×
Cash and investments
18.07%