12.76
Revenue₩B
22.04
22.61
23.29
23.74
23.82
23.52
23.12
22.87
23.32
24.05
13.15
0.19%
0.77%
35
2.11
Revenue growth%
5.31
6.66
5.34
5.46
3.09
1.68
1.97
1.01
1.51
3.03
15.37
1.68
3.06
42
5.50
Gross margin%
13.28
10.93
12.97
13.13
16.07
15.38
15.73
14.33
14.56
12.19
8.89
14.56
13.81
54
14.60
Operating margin%
12.44
11.73
13.62
13.19
15.28
13.59
12.50
11.36
12.06
12.68
22.34
12.50
12.59
49
25.24
Net margin%
14.05
15.35
13.38
12.99
14.82
13.77
14.31
13.51
12.33
11.17
25.68
13.51
13.64
81
33.72
P/E ratio (avg)x
19.67
21.91
20.49
23.23
25.18
27.36
28.03
32.26
30.60
31.83
16.70
30.60
26.27
35
17.79
EV/EBITx
40.24
39.95
43.85
48.90
47.37
46.94
50.82
58.99
67.79
63.25
9.392
58.99
48.13
46
18.67
FCF yield (avg)%
6.55
7.46
5.62
4.89
4.07
5.21
4.45
6.18
5.91
4.74
15.96
5.21
5.42
13
17.53
FCF margin%
23.20
25.45
23.20
24.54
23.08
25.51
27.01
28.04
27.05
29.76
15.85
27.05
25.48
37
0.915
FCF / Net incomex
1.720
1.955
1.839
1.954
2.158
2.447
2.323
2.488
2.603
2.439
0.693
2.447
2.240
59
25.09
ROIC%
9.18
6.28
6.88
6.25
3.84
4.55
4.03
6.90
5.86
5.21
10.10
5.21
6.05
71
11.16
Return on equity%
23.28
24.52
25.61
26.91
24.56
26.47
24.54
22.46
25.23
25.96
12.61
25.23
24.89
52
24.92
Return on assets%
26.54
25.41
27.08
24.34
24.04
23.14
21.83
24.57
21.92
19.62
21.69
21.92
24.19
79
202.93
EPS₩
237.26
206.66
221.23
210.40
217.36
197.53
205.96
201.57
197.24
184.37
215.54
(3.24%)
(3.96%)
—
13.32
EPS growth%
6.92
6.95
8.33
6.89
6.70
4.41
1.56
0.40
2.76
1.67
13.33
1.67
5.55
66
284.56
Bookvalue per sh₩
156.33
168.97
180.47
175.92
205.09
242.74
233.20
224.78
216.56
211.93
66.13
0.66%
4.32%
—
163.56
FCF per share₩
193.62
208.62
213.48
212.70
181.51
157.03
161.87
174.75
158.92
159.62
467.39
(2.54%)
(2.66%)
—
72.21
Dividend per sh₩
297.79
323.80
356.13
408.11
437.92
419.87
466.25
541.96
568.60
630.72
168.15
7.57%
8.14%
—
4.95
Div yield (avg)%
31.84
31.39
29.30
31.40
33.37
31.32
28.80
28.91
27.11
27.89
16.79
28.80
30.31
95
7.41
Payout ratio%
14.70
13.68
13.17
15.03
15.69
18.64
20.26
22.79
20.34
23.01
18.79
20.34
17.16
29
32.49
Shares (diluted)M
34.63
38.38
42.97
44.98
41.50
36.91
33.09
31.46
29.66
29.08
31.67
(6.87%)
(1.35%)
19
27.97
Buyback yield%
3.02
3.02
3.42
4.64
6.01
4.77
2.89
5.67
6.79
4.89
3.26
4.89
4.71
35
0.147
D/E ratiox
1.125
1.070
1.080
1.102
1.165
1.235
1.341
1.492
1.419
1.371
0.343
1.371
1.200
11
31.77
Enterprise value₩B
18.03
16.29
15.99
16.90
15.14
14.69
16.06
15.42
15.05
16.40
29.98
1.62%
(0.10%)
52
29.32
LT debt₩B
8.409
8.931
8.084
7.563
8.160
7.600
6.915
6.231
6.410
6.946
5.329
(3.17%)
(1.67%)
93
Revenue
₩24.05B
0.77%
1.00×
Cost of revenue
₩14.59B
0.76%
1.00×
Operating expenses
₩4.196B
0.44%
0.97×
Goodwill & intangibles
18.83%