2.709
Revenue₩B
2.331
2.423
2.562
2.675
2.760
2.908
3.024
3.171
3.356
3.529
2.905
5.04%
5.00%
31
26.65
Revenue growth%
30.95
29.62
30.25
27.67
26.52
24.78
27.50
26.74
26.24
25.55
24.66
26.24
27.12
57
18.06
Gross margin%
7.20
5.78
6.37
9.21
10.69
9.35
11.70
14.64
16.44
13.83
4.29
13.83
10.02
85
17.91
Operating margin%
34.69
36.47
37.11
38.18
40.46
38.21
36.65
36.43
34.64
32.50
23.74
36.43
36.56
17
11.11
Net margin%
2.66
2.00
0.40
0.40
0.94
0.40
3.04
1.29
3.18
5.19
28.88
3.04
1.65
37
16.20
P/E ratio (avg)x
41.93
50.65
61.39
72.36
79.58
83.19
84.20
85.67
87.83
96.21
34.85
85.67
81.39
71
7.765
EV/EBITx
23.49
22.97
23.46
22.77
21.24
21.78
19.07
17.82
16.99
16.97
27.75
17.82
21.51
36
10.30
FCF yield (avg)%
2.65
2.68
4.36
1.83
2.76
0.40
0.40
2.38
0.40
2.03
24.70
0.40
2.20
39
15.85
FCF margin%
3.73
3.62
1.88
0.40
1.97
0.40
0.40
0.40
2.77
4.07
22.60
0.40
1.93
89
1.514
FCF / Net incomex
1.093
1.011
0.888
0.869
0.839
0.732
0.659
0.627
0.595
0.609
1.098
0.627
0.785
36
19.14
ROIC%
24.90
26.81
24.94
23.34
26.19
28.88
26.41
23.64
21.22
22.52
23.21
23.64
24.92
48
13.65
Return on equity%
17.53
18.53
19.40
18.68
19.49
20.93
23.24
24.69
21.85
24.37
25.84
23.24
20.21
83
13.24
Return on assets%
23.66
22.43
22.79
24.57
25.88
22.94
24.14
27.03
28.73
28.10
5.46
27.03
24.36
87
268.59
EPS₩
91.51
93.91
100.60
99.51
108.74
104.05
97.73
106.65
104.36
105.58
285.47
(0.59%)
2.18%
—
6.52
EPS growth%
12.34
15.06
12.68
10.69
9.97
12.32
14.53
16.56
15.00
13.81
10.84
14.53
13.25
42
207.63
Bookvalue per sh₩
248.60
230.14
198.78
173.29
154.11
150.29
137.53
120.05
121.59
123.72
40.60
(4.30%)
(6.63%)
—
173.36
FCF per share₩
163.15
170.82
168.71
188.64
195.36
227.19
269.39
311.88
325.90
314.31
221.63
9.98%
6.40%
—
165.73
Dividend per sh₩
193.10
201.46
181.83
170.14
166.73
161.22
156.47
163.82
143.04
144.60
255.90
(2.81%)
(3.03%)
—
20.28
Div yield (avg)%
11.20
13.54
15.74
17.17
18.50
15.54
13.44
12.85
11.59
11.01
19.70
12.85
13.49
22
21.22
Payout ratio%
17.55
18.97
18.52
21.09
18.98
18.63
18.97
17.75
15.44
15.57
6.67
17.75
18.58
46
9.551
Shares (diluted)M
12.10
11.89
13.14
15.45
17.91
18.27
20.93
24.96
25.11
28.30
9.718
9.58%
8.81%
30
21.45
Buyback yield%
8.60
10.42
9.39
9.79
8.36
6.11
6.68
7.46
6.55
5.35
10.17
6.55
7.91
40
1.415
D/E ratiox
1.088
1.315
1.529
1.839
2.218
2.343
2.726
2.792
3.223
3.353
0.499
2.792
2.281
26
0.223
Enterprise value₩B
2.758
2.773
2.620
2.848
2.772
2.975
2.794
2.882
3.012
3.241
0.507
3.18%
1.89%
51
0.370
LT debt₩B
0.561
0.643
0.714
0.828
0.870
0.970
1.007
0.984
1.116
1.259
3.359
7.66%
8.29%
30
Revenue
₩3.529B
5.00%
1.00×
Cost of revenue
₩2.402B
5.10%
1.01×
Operating expenses
₩677.0M
4.87%
0.99×
Goodwill & intangibles
17.88%