32.67
Revenue₩B
18.88
20.81
22.54
24.75
26.49
28.98
31.24
33.35
36.28
39.85
33.80
8.51%
8.81%
54
17.21
Revenue growth%
5.66
8.04
6.22
5.42
3.72
3.69
2.30
2.00
3.81
6.24
17.63
3.69
4.62
7
26.67
Gross margin%
9.78
10.85
10.71
13.01
13.22
11.81
13.53
15.58
15.74
16.16
16.87
15.58
13.11
17
24.46
Operating margin%
28.98
29.14
26.29
26.20
27.11
28.25
30.78
33.32
36.17
34.19
14.33
33.32
29.06
53
7.51
Net margin%
22.50
25.05
25.58
27.24
28.90
29.14
26.47
28.97
30.31
33.07
26.26
29.14
28.07
26
14.24
P/E ratio (avg)x
18.62
17.84
15.99
14.91
15.05
16.01
14.54
14.88
15.90
14.72
25.88
14.88
15.48
63
9.038
EV/EBITx
26.59
27.44
25.68
23.88
25.60
24.25
25.33
23.15
24.31
23.95
27.70
24.25
24.82
41
28.19
FCF yield (avg)%
28.39
28.62
27.92
26.91
27.72
25.13
23.89
25.66
27.97
29.41
5.23
25.66
27.82
43
14.72
FCF margin%
15.12
17.72
16.52
18.84
17.38
17.78
17.89
17.65
20.41
17.67
5.92
17.78
17.70
86
0.996
FCF / Net incomex
0.674
0.790
0.925
0.991
1.051
1.027
1.218
1.296
1.389
1.601
0.702
1.296
1.039
40
7.38
ROIC%
14.80
13.63
11.41
8.49
9.70
8.34
7.61
10.04
8.96
10.85
22.96
8.96
9.87
52
8.37
Return on equity%
4.19
2.83
5.06
6.01
4.26
4.32
6.83
6.29
4.55
6.82
15.38
6.29
4.80
56
25.49
Return on assets%
2.24
4.30
3.77
6.51
8.65
8.57
7.53
5.18
6.63
4.15
4.17
6.63
5.84
15
244.24
EPS₩
355.36
323.54
341.39
361.48
339.33
353.56
325.33
371.30
375.80
342.29
268.00
0.17%
0.56%
—
29.69
EPS growth%
13.62
14.39
15.65
14.73
13.38
13.20
15.05
13.31
11.23
10.85
4.06
13.20
13.50
55
390.43
Bookvalue per sh₩
730.02
738.29
680.36
765.68
858.85
957.33
954.46
982.34
961.07
1,066
529.62
4.42%
4.92%
—
170.81
FCF per share₩
480.20
571.28
645.13
686.19
709.40
843.61
903.92
880.25
960.12
937.78
432.22
5.74%
8.96%
—
363.85
Dividend per sh₩
251.50
249.29
297.50
301.66
356.77
400.16
457.26
541.49
589.62
614.70
441.85
11.49%
10.47%
—
10.22
Div yield (avg)%
6.14
5.10
6.33
8.24
9.90
7.92
6.97
7.02
6.64
8.74
26.71
7.02
7.00
16
28.82
Payout ratio%
23.25
21.08
21.45
24.37
25.41
22.78
19.86
21.81
23.14
25.07
18.76
22.78
22.96
63
27.05
Shares (diluted)M
35.68
37.71
39.73
39.53
35.57
35.87
32.18
31.46
32.02
31.56
28.15
(2.36%)
(1.37%)
63
28.27
Buyback yield%
19.51
18.38
17.50
19.04
18.29
19.69
20.67
20.62
19.93
18.66
10.90
19.93
19.27
33
1.272
D/E ratiox
1.648
1.688
1.867
2.097
1.987
1.996
1.911
1.875
2.009
2.094
1.774
1.996
1.949
31
21.23
Enterprise value₩B
17.70
20.33
22.14
22.00
22.55
26.09
25.81
27.79
30.39
31.91
33.39
7.19%
6.91%
10
10.79
LT debt₩B
15.22
14.96
15.64
17.18
18.92
19.39
19.05
18.68
17.87
16.95
10.59
(2.17%)
1.11%
91
Revenue
₩39.85B
8.81%
1.00×
Cost of revenue
₩19.29B
8.63%
0.98×
Operating expenses
₩8.392B
8.89%
1.01×
Property and equipment
17.21%