5.193
Revenue₩B
13.23
13.57
13.35
13.48
13.41
13.20
13.29
13.35
13.56
13.32
5.758
(0.13%)
0.18%
32
23.97
Revenue growth%
0.84
0.40
2.52
3.10
2.98
4.11
5.30
5.00
4.39
1.88
21.84
4.39
3.04
32
6.07
Gross margin%
0.40
1.23
2.68
4.32
5.67
3.60
2.43
2.24
4.25
6.96
19.84
3.60
3.14
55
17.19
Operating margin%
24.19
25.67
22.73
19.99
22.40
22.16
21.30
23.58
23.64
25.65
20.13
23.58
23.16
79
8.88
Net margin%
11.18
10.48
7.52
8.18
10.06
11.66
11.81
10.78
11.74
12.36
22.22
11.74
10.98
11
6.149
P/E ratio (avg)x
34.02
39.39
45.07
53.58
62.20
63.63
70.07
80.35
79.65
85.30
23.51
79.65
62.92
93
31.20
EV/EBITx
18.68
20.84
20.87
22.48
23.37
24.45
24.04
27.95
31.94
34.15
26.73
27.95
23.71
93
3.61
FCF yield (avg)%
10.90
10.84
13.31
11.17
13.39
13.65
15.34
17.11
14.32
14.71
9.98
14.71
13.52
25
6.60
FCF margin%
12.08
11.55
11.63
14.33
14.96
13.57
12.84
14.51
15.30
18.27
20.05
14.51
13.95
66
1.568
FCF / Net incomex
0.281
0.262
0.268
0.261
0.275
0.294
0.333
0.339
0.343
0.328
0.854
0.333
0.287
35
23.63
ROIC%
13.39
10.40
8.38
6.55
4.13
6.88
4.27
2.10
2.14
2.19
2.05
2.19
5.41
68
14.69
Return on equity%
25.66
22.72
20.66
19.80
17.65
16.56
15.89
16.38
15.32
14.56
17.32
15.89
17.10
41
19.22
Return on assets%
12.18
9.87
11.15
10.18
11.34
9.43
9.75
10.44
9.95
10.07
2.25
9.95
10.13
23
511.77
EPS₩
697.71
702.81
768.71
808.95
893.14
963.49
927.66
1,037
1,028
966.46
548.85
1.59%
3.89%
—
18.09
EPS growth%
26.75
29.16
26.76
28.43
26.30
24.56
23.68
21.98
23.79
23.62
5.46
23.68
25.43
6
897.57
Bookvalue per sh₩
301.08
321.90
313.25
293.21
292.73
315.38
326.34
350.78
367.46
389.54
765.16
5.88%
2.99%
—
510.13
FCF per share₩
940.16
956.22
953.31
929.24
1,053
1,034
1,039
964.60
989.45
994.49
1,607
(1.15%)
1.90%
—
1,444
Dividend per sh₩
1,128
1,183
1,207
1,349
1,464
1,403
1,536
1,431
1,537
1,590
1,562
1.66%
2.44%
—
15.06
Div yield (avg)%
6.77
9.55
11.11
13.93
16.61
16.95
14.60
17.04
16.56
14.84
8.43
16.56
14.72
45
28.37
Payout ratio%
15.43
13.93
11.13
13.67
14.20
13.82
11.32
9.85
9.34
6.62
9.03
9.85
12.50
88
6.773
Shares (diluted)M
9.411
10.46
10.65
10.21
10.22
10.74
12.25
13.20
14.92
15.82
7.036
9.13%
6.13%
16
12.68
Buyback yield%
13.57
10.57
11.12
9.92
7.26
6.13
3.94
4.61
6.05
3.17
19.08
4.61
6.69
16
0.142
D/E ratiox
0.435
0.378
0.371
0.396
0.394
0.399
0.427
0.440
0.467
0.506
1.305
0.440
0.413
80
9.253
Enterprise value₩B
10.64
12.84
15.33
17.79
17.88
19.90
24.09
27.41
32.41
35.27
9.987
14.55%
13.82%
28
1.200
LT debt₩B
3.976
3.969
4.545
4.498
5.051
4.748
4.776
4.852
5.387
5.458
6.358
1.56%
4.13%
86
Revenue
₩13.32B
0.18%
1.00×
Cost of revenue
₩7.045B
0.18%
1.00×
Operating expenses
₩2.867B
0.65%
1.05×
Property and equipment
17.59%
Spread over hurdle
37.38%