11.93
Revenue₩B
30.31
29.76
30.56
30.04
30.27
30.32
30.72
31.47
31.33
32.01
12.55
1.13%
0.60%
12
4.84
Revenue growth%
1.76
1.78
0.40
0.40
2.84
3.78
0.91
1.12
2.08
0.40
9.26
1.12
1.44
88
22.63
Gross margin%
25.16
24.86
26.90
25.99
26.49
26.71
28.48
29.29
27.91
25.28
15.78
27.91
26.60
34
15.09
Operating margin%
11.56
11.06
10.12
10.47
8.17
5.43
8.07
7.87
7.40
5.36
22.08
7.40
8.12
22
13.61
Net margin%
23.21
20.68
20.54
19.04
17.03
19.33
21.55
22.61
23.30
25.22
9.40
22.61
21.12
85
14.39
P/E ratio (avg)x
37.66
38.67
43.54
48.76
50.62
47.15
46.48
43.72
51.07
56.02
9.117
47.15
46.82
13
34.55
EV/EBITx
32.39
33.41
35.73
40.39
43.52
50.89
59.62
67.39
66.38
70.55
8.386
66.38
47.20
75
26.00
FCF yield (avg)%
19.62
20.71
18.62
18.67
16.55
16.34
17.29
17.42
19.28
17.39
26.03
17.39
18.02
83
28.42
FCF margin%
24.41
22.00
23.32
23.82
22.24
24.38
24.04
24.82
25.61
24.32
13.15
24.38
24.18
41
1.485
FCF / Net incomex
0.851
0.846
0.749
0.826
0.892
0.888
0.819
0.846
0.798
0.811
1.158
0.819
0.836
19
26.75
ROIC%
1.54
0.40
0.40
0.40
1.47
0.40
0.40
0.40
3.19
3.29
12.84
0.40
0.40
34
9.69
Return on equity%
20.31
22.33
19.43
20.10
20.55
18.86
19.41
21.42
22.55
21.25
17.04
21.25
20.43
56
16.36
Return on assets%
19.18
18.09
17.06
19.61
20.93
20.56
17.89
16.32
17.16
20.14
18.75
17.89
18.63
17
741.67
EPS₩
392.30
442.57
423.51
403.53
419.42
483.55
499.77
479.88
549.93
555.88
803.61
5.80%
4.97%
—
9.78
EPS growth%
22.26
20.05
22.51
21.71
23.16
20.98
20.00
17.41
16.60
16.09
22.00
17.41
20.51
11
625.81
Bookvalue per sh₩
510.13
472.49
476.66
451.61
440.12
468.41
397.97
420.27
444.95
451.79
287.62
0.52%
(1.22%)
—
472.69
FCF per share₩
307.68
300.61
320.49
298.95
300.58
321.37
300.16
279.37
263.63
279.46
738.88
(1.45%)
0.02%
—
138.65
Dividend per sh₩
138.83
137.49
144.75
158.52
171.07
171.37
177.99
191.49
194.08
190.56
717.47
2.18%
3.16%
—
26.63
Div yield (avg)%
21.92
23.98
26.23
23.66
21.11
20.87
20.04
21.07
20.10
18.21
18.80
20.10
21.09
65
7.36
Payout ratio%
29.79
29.56
26.65
24.70
25.94
23.01
22.35
23.04
24.16
25.92
27.33
23.04
25.31
52
12.08
Shares (diluted)M
17.22
16.77
18.27
20.52
19.43
20.99
24.39
25.82
28.31
32.51
11.99
10.85%
8.20%
57
9.09
Buyback yield%
15.77
15.86
13.25
14.66
15.06
16.40
19.35
19.83
19.20
16.76
5.28
19.20
16.13
63
0.338
D/E ratiox
2.799
3.027
3.563
3.543
3.463
4.098
4.041
4.081
4.613
5.403
0.418
4.098
3.802
36
24.04
Enterprise value₩B
13.97
13.34
13.55
15.56
18.09
20.69
22.32
22.55
26.56
27.90
12.46
9.06%
8.60%
68
4.897
LT debt₩B
15.25
17.25
16.47
18.00
16.49
16.25
14.98
16.60
17.80
19.85
20.26
3.78%
1.72%
94
Revenue
₩32.01B
0.60%
1.00×
Cost of revenue
₩19.55B
0.78%
1.02×
Operating expenses
₩7.152B
0.32%
0.97×