3.927
Revenue₩B
19.53
19.83
19.68
19.37
19.26
19.10
19.53
19.19
19.47
19.25
4.041
(0.01%)
0.13%
36
19.16
Revenue growth%
14.10
11.85
12.65
13.09
12.80
10.54
9.27
7.43
8.64
8.85
13.44
8.85
11.20
7
11.19
Gross margin%
14.25
16.18
16.29
13.81
13.01
15.33
15.69
15.18
12.31
14.31
7.24
15.18
14.75
37
27.58
Operating margin%
17.71
15.04
17.85
15.38
15.16
14.90
12.74
13.19
14.08
15.87
28.34
14.08
15.10
20
8.22
Net margin%
18.39
17.55
18.52
16.26
18.01
15.82
13.03
10.28
9.74
10.08
27.01
10.28
16.04
76
7.535
P/E ratio (avg)x
27.89
29.38
26.90
25.07
24.37
21.70
23.87
21.33
22.48
20.69
25.26
21.70
24.12
34
13.48
EV/EBITx
25.90
27.39
27.75
29.23
27.14
27.55
29.43
27.74
24.31
21.57
33.81
27.55
27.47
82
18.72
FCF yield (avg)%
21.69
24.64
22.82
21.66
22.17
21.37
22.53
21.71
18.76
16.84
5.92
21.37
21.70
40
2.49
FCF margin%
11.80
10.11
10.24
10.33
8.92
10.81
12.81
15.69
17.88
20.30
15.87
15.69
11.30
43
1.101
FCF / Net incomex
2.287
2.409
2.623
2.589
2.588
2.533
2.929
3.061
2.915
3.069
1.119
2.929
2.606
49
6.37
ROIC%
25.29
27.24
29.27
30.44
30.58
29.09
27.45
29.46
31.30
33.94
9.42
29.46
29.37
58
8.79
Return on equity%
4.34
3.69
0.86
0.40
1.85
1.05
0.40
0.40
2.44
0.40
6.44
0.40
0.96
87
10.31
Return on assets%
17.97
17.93
18.35
15.76
17.56
15.69
17.41
18.21
20.80
21.32
12.93
18.21
17.95
75
367.56
EPS₩
435.76
438.41
401.70
365.31
337.91
373.21
337.12
344.46
355.74
365.06
409.27
1.56%
(2.94%)
—
7.19
EPS growth%
14.91
17.76
17.71
18.23
19.26
21.31
24.16
24.35
21.87
21.26
18.28
21.87
20.26
22
369.55
Bookvalue per sh₩
187.48
213.96
225.04
242.96
268.27
322.88
391.21
403.26
464.46
459.79
346.65
11.38%
10.97%
—
203.50
FCF per share₩
260.11
274.75
270.78
257.92
246.69
249.97
238.04
254.92
247.44
255.87
647.24
0.73%
—
—
579.06
Dividend per sh₩
160.29
166.63
156.08
149.28
144.48
144.53
159.22
152.90
157.69
173.92
564.25
3.78%
0.99%
—
7.60
Div yield (avg)%
11.70
14.45
14.46
12.26
12.21
11.27
13.40
12.02
13.40
11.97
5.11
12.02
12.23
95
26.98
Payout ratio%
4.63
6.92
7.07
9.08
11.41
10.32
12.17
9.46
9.75
10.56
13.26
10.32
9.61
45
18.38
Shares (diluted)M
24.02
23.74
26.03
29.37
32.77
31.33
33.02
35.04
39.60
42.14
17.54
5.16%
6.93%
11
26.74
Buyback yield%
26.20
28.35
27.14
27.14
24.73
23.69
24.36
22.18
23.05
23.78
11.51
23.69
24.55
93
1.670
D/E ratiox
2.159
2.576
3.017
3.199
3.506
3.707
3.991
4.455
5.109
5.934
1.087
4.455
3.606
84
11.01
Enterprise value₩B
9.367
10.54
11.06
12.99
15.02
14.47
15.86
18.16
17.20
17.33
11.60
2.89%
6.12%
76
5.883
LT debt₩B
14.42
15.43
15.89
14.76
14.57
13.17
11.55
10.75
10.34
10.83
19.85
(5.76%)
(3.84%)
11
Revenue
₩19.25B
0.13%
1.00×
Cost of revenue
₩10.65B
(0.01%)
0.99×
Operating expenses
₩2.801B
0.37%
1.02×
Property and equipment
15.94%
Goodwill & intangibles
15.19%