2.076
Revenue₩B
7.430
7.383
7.656
7.794
7.778
7.987
8.193
8.350
8.461
8.436
2.295
1.64%
1.67%
58
21.30
Revenue growth%
7.13
8.26
8.43
6.20
5.50
3.69
4.60
5.87
6.00
8.36
7.32
5.87
6.10
40
16.28
Gross margin%
21.58
22.74
24.14
26.52
23.89
26.06
27.08
29.60
30.42
27.88
16.63
27.88
26.29
14
5.10
Operating margin%
12.36
9.61
11.15
11.39
10.52
11.47
13.94
13.48
14.23
16.53
21.81
13.94
11.91
63
22.56
Net margin%
16.47
16.89
16.04
16.36
18.09
19.53
19.01
21.28
22.82
23.36
23.74
21.28
18.55
68
24.94
P/E ratio (avg)x
9.017
8.307
9.026
9.195
8.982
9.789
9.793
10.65
11.60
10.08
17.82
10.08
9.492
20
36.89
EV/EBITx
13.98
14.76
16.65
18.48
17.29
17.99
19.51
18.29
20.99
24.10
17.95
19.51
18.14
73
12.42
FCF yield (avg)%
3.05
4.76
2.51
0.86
3.58
4.20
4.89
5.36
3.26
1.56
22.02
4.20
3.42
52
26.41
FCF margin%
21.78
23.67
24.98
24.75
24.21
24.89
23.94
23.72
24.46
21.70
5.23
23.94
24.08
66
0.811
FCF / Net incomex
0.301
0.321
0.301
0.329
0.348
0.392
0.379
0.436
0.500
0.582
1.321
0.436
0.364
12
26.04
ROIC%
9.71
10.40
10.76
10.36
7.89
7.93
10.12
10.56
10.72
12.66
11.01
10.56
10.38
11
6.89
Return on equity%
6.84
5.92
6.73
4.27
1.85
0.40
0.71
0.40
3.05
4.12
29.10
0.71
3.58
84
7.57
Return on assets%
22.01
24.23
21.47
19.26
18.96
20.49
17.90
15.51
18.01
18.27
7.62
18.01
19.11
79
639.47
EPS₩
887.54
853.22
858.14
813.68
800.79
928.71
919.02
1,022
1,155
1,296
701.75
10.11%
4.30%
—
24.16
EPS growth%
2.88
4.84
7.67
7.22
9.30
8.66
7.75
4.92
6.82
8.41
24.43
7.75
7.44
37
235.08
Bookvalue per sh₩
540.32
591.23
649.96
677.06
636.02
664.03
626.06
569.42
634.31
589.28
261.34
(1.52%)
0.73%
—
653.65
FCF per share₩
338.47
345.13
373.34
361.65
369.56
343.57
365.87
314.95
288.91
261.58
844.01
(6.68%)
(3.98%)
—
143.72
Dividend per sh₩
596.11
548.10
481.66
495.18
471.64
459.30
409.09
432.51
406.27
408.02
750.28
(2.86%)
(4.30%)
—
10.84
Div yield (avg)%
18.08
15.26
13.25
12.86
11.55
12.50
11.36
13.11
15.16
15.34
25.76
13.11
13.18
69
2.74
Payout ratio%
9.86
8.32
5.45
4.29
6.64
4.28
6.12
4.20
5.56
3.41
19.49
4.28
5.50
66
9.645
Shares (diluted)M
7.721
7.317
7.586
7.609
7.120
7.632
8.315
7.366
7.264
6.730
9.325
(1.12%)
(2.66%)
49
24.72
Buyback yield%
8.31
5.95
7.33
6.67
8.90
10.02
12.01
11.50
11.58
8.83
16.74
11.50
8.87
26
0.550
D/E ratiox
0.361
0.332
0.362
0.378
0.338
0.297
0.275
0.264
0.265
0.250
1.512
0.265
0.314
30
1.377
Enterprise value₩B
2.655
2.673
2.388
2.086
2.217
2.270
2.128
2.154
1.937
1.978
6.805
(2.26%)
(3.02%)
40
6.512
LT debt₩B
6.489
6.115
6.524
7.367
7.279
7.442
7.820
9.011
10.38
10.70
2.359
8.01%
5.38%
17
Revenue
₩8.436B
1.67%
1.00×
Cost of revenue
₩5.762B
1.80%
1.01×
Operating expenses
₩1.310B
1.60%
0.99×
Goodwill & intangibles
18.95%
Cash and investments
15.22%