5.997
Revenue₩B
11.18
11.28
11.41
11.42
11.81
11.85
11.90
12.18
12.38
12.70
6.461
1.47%
1.50%
16
10.38
Revenue growth%
9.10
8.18
10.50
8.03
9.47
6.75
7.70
8.17
7.77
6.78
27.57
7.70
8.10
76
3.85
Gross margin%
14.48
14.15
11.35
13.95
15.93
14.58
15.92
15.76
16.90
18.47
18.21
15.92
15.17
8
7.03
Operating margin%
4.61
3.56
0.74
3.13
4.60
2.05
0.40
2.50
0.40
0.40
15.97
0.40
2.27
81
28.59
Net margin%
19.66
20.51
23.48
24.56
24.92
27.05
26.63
23.85
23.42
22.53
5.82
23.85
23.67
28
21.86
P/E ratio (avg)x
23.97
26.04
26.33
29.19
28.32
30.68
29.34
31.23
29.34
27.75
10.03
29.34
28.75
23
16.40
EV/EBITx
28.35
29.45
31.00
29.15
30.24
31.75
32.93
33.72
35.12
38.12
16.32
33.72
31.37
56
6.20
FCF yield (avg)%
14.38
17.18
18.85
20.30
21.21
23.63
22.04
20.29
17.33
16.15
3.29
20.29
19.57
35
20.82
FCF margin%
9.71
8.92
7.16
4.72
7.28
7.45
7.57
9.92
10.72
7.86
3.90
7.86
7.71
25
0.459
FCF / Net incomex
0.995
0.859
0.911
0.842
0.729
0.731
0.670
0.600
0.533
0.516
0.559
0.600
0.730
39
26.51
ROIC%
9.16
7.72
4.78
3.53
2.38
1.22
2.59
5.44
5.98
7.45
2.84
5.44
5.11
34
20.24
Return on equity%
36.87
39.63
38.01
38.03
38.12
40.38
37.98
37.24
34.89
34.38
15.27
37.24
38.00
84
5.54
Return on assets%
19.46
21.43
22.62
25.28
23.17
25.46
22.68
24.41
26.75
28.60
29.51
25.46
23.79
61
767.92
EPS₩
1,376
1,608
1,657
1,628
1,821
1,821
1,735
1,756
1,992
2,226
793.59
4.10%
6.06%
—
3.81
EPS growth%
19.45
18.47
19.92
20.73
23.41
24.81
24.79
21.85
22.59
25.46
16.85
24.79
22.22
21
1,018
Bookvalue per sh₩
324.14
359.82
405.22
399.49
387.03
401.09
386.21
419.98
394.95
364.48
218.62
(1.19%)
2.61%
—
970.04
FCF per share₩
722.73
736.00
793.75
838.72
885.97
958.67
1,057
1,265
1,367
1,417
1,001
9.84%
8.04%
—
1,229
Dividend per sh₩
814.14
950.91
960.48
1,101
1,142
1,353
1,564
1,865
1,963
2,085
227.03
12.80%
10.09%
—
3.67
Div yield (avg)%
15.75
14.25
16.04
16.29
19.11
16.18
16.54
14.44
12.67
11.47
9.95
14.44
15.89
79
20.41
Payout ratio%
23.57
23.85
24.63
26.35
26.00
25.71
26.53
26.17
23.62
23.90
14.07
25.71
25.17
18
8.321
Shares (diluted)M
14.20
15.07
15.26
15.58
16.03
19.03
19.67
21.75
25.20
29.95
8.513
13.31%
9.44%
55
9.84
Buyback yield%
24.56
25.86
26.52
26.46
25.56
26.58
27.56
26.13
25.65
26.64
21.88
26.58
26.29
49
1.603
D/E ratiox
1.466
1.347
1.294
1.391
1.473
1.396
1.508
1.345
1.340
1.394
0.137
1.394
1.392
22
9.317
Enterprise value₩B
1.932
1.990
1.809
1.727
1.705
1.782
1.752
1.837
2.060
1.921
7.295
2.41%
0.78%
22
9.955
LT debt₩B
6.585
7.144
7.809
7.620
7.395
6.983
7.623
8.250
8.673
8.015
6.934
1.62%
1.10%
31
Revenue
₩12.70B
1.50%
1.00×
Cost of revenue
₩6.572B
1.55%
1.01×
Operating expenses
₩2.191B
1.43%
0.99×
Cash and investments
16.94%
Spread over hurdle
80.27%