47.99
Revenue₩B
52.65
57.03
62.86
67.22
72.49
80.53
88.19
98.03
105.4
116.1
52.15
9.88%
8.94%
19
13.41
Revenue growth%
40.45
40.72
40.11
38.45
36.04
34.14
33.43
35.26
37.02
34.20
4.93
34.20
36.53
11
2.86
Gross margin%
4.11
2.34
1.18
3.99
3.82
5.34
5.74
6.21
5.36
5.31
11.19
5.36
4.71
56
16.20
Operating margin%
3.88
6.78
9.10
8.63
8.65
10.98
9.75
6.91
4.68
2.15
15.99
6.91
7.77
74
16.06
Net margin%
34.44
32.77
32.09
31.11
32.92
34.72
35.48
32.79
34.21
36.09
27.35
34.72
33.57
90
30.26
P/E ratio (avg)x
7.903
7.852
8.748
8.194
7.402
8.028
7.954
7.856
7.476
7.113
20.51
7.856
7.879
22
14.22
EV/EBITx
25.01
24.74
27.20
24.50
26.54
24.71
25.91
28.51
26.81
23.65
29.98
25.91
25.46
21
21.79
FCF yield (avg)%
10.83
11.45
10.11
10.33
11.05
9.83
9.86
10.70
8.13
6.66
15.55
9.83
10.22
70
20.76
FCF margin%
26.30
27.13
29.62
30.93
30.89
32.02
29.28
30.42
32.91
35.42
6.54
32.02
30.65
86
1.634
FCF / Net incomex
2.151
2.180
2.272
2.732
2.870
3.315
3.906
4.506
4.906
5.094
0.143
4.506
3.093
32
2.39
ROIC%
3.50
2.04
0.40
3.23
3.93
5.54
7.87
8.79
11.50
11.93
20.76
8.79
4.73
87
19.18
Return on equity%
13.79
11.55
9.52
11.06
13.60
12.60
11.41
10.12
8.50
10.10
6.62
10.12
11.23
11
28.76
Return on assets%
21.80
20.00
20.00
18.88
20.60
20.54
19.59
16.96
15.50
18.01
13.72
18.01
19.79
6
1,583
EPS₩
1,028
1,057
989.44
966.00
920.01
827.12
891.63
812.03
906.56
956.44
1,727
0.78%
(0.04%)
—
4.65
EPS growth%
25.13
26.02
27.29
30.24
33.10
31.76
33.57
36.02
34.16
35.17
20.53
34.16
32.43
43
1,002
Bookvalue per sh₩
1,152
1,207
1,306
1,312
1,454
1,581
1,546
1,548
1,586
1,767
924.35
3.98%
4.09%
—
327.04
FCF per share₩
1,703
1,747
1,918
2,185
2,197
2,511
2,990
3,026
3,651
4,015
1,625
12.82%
9.23%
—
1,519
Dividend per sh₩
880.04
945.30
857.08
821.35
860.31
904.11
996.09
1,107
1,217
1,385
627.31
10.00%
5.05%
—
28.69
Div yield (avg)%
18.12
20.94
23.28
23.26
25.17
26.85
25.64
28.40
26.26
25.71
27.92
26.26
25.40
66
25.64
Payout ratio%
26.29
25.85
27.69
28.58
29.06
28.00
29.11
27.55
25.95
28.23
23.21
28.00
27.85
56
21.83
Shares (diluted)M
31.43
28.47
26.99
30.02
31.46
32.79
33.36
37.11
38.41
37.65
21.09
3.66%
2.54%
38
21.07
Buyback yield%
23.03
22.66
21.24
19.43
19.94
19.66
20.33
18.11
17.00
19.75
10.27
19.66
19.84
74
0.927
D/E ratiox
0.839
0.809
0.769
0.741
0.797
0.880
0.931
1.094
1.267
1.260
0.213
1.094
0.859
74
61.44
Enterprise value₩B
79.53
81.24
88.73
83.28
78.09
82.27
87.87
84.74
91.11
97.02
61.75
4.44%
2.88%
74
46.23
LT debt₩B
76.57
76.55
78.98
73.21
76.05
71.16
77.28
83.92
92.78
85.13
76.30
2.28%
1.14%
28
Revenue
₩116.1B
8.94%
1.00×
Cost of revenue
₩66.12B
9.39%
1.04×
Operating expenses
₩14.86B
8.19%
0.93×
Cash and investments
18.52%