3.242
Revenue₩B
10.41
11.08
11.41
11.73
12.02
12.67
13.20
13.84
14.13
14.68
3.318
4.08%
3.95%
40
11.54
Revenue growth%
15.76
13.76
15.36
12.39
12.63
13.74
15.86
14.39
12.03
11.37
21.67
13.74
13.75
62
22.06
Gross margin%
27.71
30.49
33.39
35.40
34.65
33.20
34.07
34.44
33.53
31.18
27.89
33.53
33.46
46
24.22
Operating margin%
0.40
0.40
0.40
2.29
1.81
0.40
3.02
5.32
4.18
2.55
13.29
3.02
2.05
61
6.40
Net margin%
28.76
29.47
29.71
32.05
34.96
32.12
32.01
33.60
35.82
36.56
6.01
33.60
32.09
25
21.09
P/E ratio (avg)x
22.55
24.17
23.17
22.85
25.25
28.31
26.90
28.34
30.54
34.09
27.20
28.34
26.08
70
14.23
EV/EBITx
24.11
23.78
25.68
29.74
29.99
29.55
29.66
32.82
36.53
42.92
35.85
32.82
29.70
78
24.23
FCF yield (avg)%
30.52
32.88
30.37
27.72
27.46
28.98
26.29
23.64
22.52
23.60
13.81
23.64
27.59
75
10.18
FCF margin%
3.90
0.97
0.40
0.40
0.40
0.40
2.73
2.55
5.14
5.61
24.96
2.73
1.76
65
1.343
FCF / Net incomex
1.491
1.312
1.227
1.255
1.250
1.190
1.107
1.011
1.027
1.078
0.388
1.078
1.209
64
26.48
ROIC%
12.14
12.67
10.84
11.29
10.30
9.29
8.51
8.00
9.44
8.66
5.34
8.66
9.87
54
25.65
Return on equity%
15.95
14.88
12.44
12.48
9.61
7.67
6.64
8.72
9.20
6.92
6.23
7.67
9.41
94
27.62
Return on assets%
14.09
16.66
13.73
11.32
11.68
12.03
12.80
10.43
11.02
10.75
3.49
11.02
11.85
40
81.84
EPS₩
332.73
327.01
333.41
353.39
343.39
346.65
331.42
361.30
338.06
337.74
90.29
(0.33%)
0.81%
—
14.77
EPS growth%
25.75
24.75
25.54
28.15
27.37
26.83
26.20
26.79
25.98
25.32
3.14
26.20
26.09
54
450.02
Bookvalue per sh₩
179.83
177.15
169.22
171.30
175.48
185.88
195.09
174.88
180.95
174.03
327.06
(0.17%)
(1.14%)
—
259.26
FCF per share₩
799.97
831.40
800.56
830.59
822.77
926.14
964.14
894.26
979.28
1,095
166.15
5.88%
4.70%
—
568.56
Dividend per sh₩
527.89
610.62
643.60
668.94
691.81
790.37
815.27
843.37
849.71
809.42
275.52
3.19%
5.71%
—
3.66
Div yield (avg)%
16.93
16.67
18.23
15.50
15.71
15.44
15.01
14.30
12.67
15.10
26.96
15.01
15.47
15
29.77
Payout ratio%
16.32
15.26
15.90
14.63
12.27
14.04
16.88
14.69
16.47
17.18
21.45
16.47
15.58
80
11.76
Shares (diluted)M
9.784
10.11
9.933
10.72
11.07
9.706
8.803
9.272
10.10
9.658
12.24
(2.70%)
(0.14%)
43
7.84
Buyback yield%
12.49
14.26
12.20
11.73
13.71
13.28
13.82
11.65
12.23
13.57
22.97
13.28
12.89
86
0.247
D/E ratiox
1.578
1.566
1.608
1.680
1.658
1.822
1.810
1.794
1.733
1.535
1.703
1.794
1.669
37
5.647
Enterprise value₩B
3.150
3.495
3.606
3.881
4.183
4.598
4.952
5.629
5.840
5.790
5.519
6.72%
6.24%
59
0.843
LT debt₩B
2.199
2.418
2.454
2.797
3.261
3.156
3.524
4.095
4.755
5.221
3.680
9.87%
9.02%
29
Revenue
₩14.68B
3.95%
1.00×
Cost of revenue
₩10.27B
3.95%
1.00×
Operating expenses
₩3.182B
4.14%
1.02×
Cash and investments
13.67%
Spread over hurdle
(6.05%)