1.355
Revenue₩B
7.333
7.551
7.906
8.004
8.216
8.589
8.876
9.405
9.667
9.961
1.438
3.93%
3.44%
28
20.44
Revenue growth%
26.53
23.79
22.26
20.79
23.07
22.81
20.60
23.20
26.07
27.85
13.48
23.20
23.13
33
18.47
Gross margin%
0.40
0.40
3.38
2.46
1.97
0.40
0.40
1.30
1.48
0.40
14.05
0.40
0.85
53
26.24
Operating margin%
6.51
6.11
6.44
8.22
8.71
7.42
9.33
9.11
10.82
8.54
17.79
9.11
8.38
75
29.66
Net margin%
19.70
19.81
21.61
23.59
25.25
24.80
24.70
22.36
24.18
23.00
6.17
24.18
23.29
77
26.51
P/E ratio (avg)x
21.96
20.17
18.06
17.91
18.75
19.48
20.09
21.49
18.85
18.58
32.49
19.48
19.16
22
12.63
EV/EBITx
43.48
43.85
45.13
46.53
51.76
53.22
49.79
48.20
54.31
57.13
36.93
53.22
48.99
94
23.48
FCF yield (avg)%
5.85
3.04
5.29
4.54
4.03
4.14
6.31
7.42
5.15
8.00
24.77
6.31
5.22
58
22.62
FCF margin%
18.57
18.00
15.60
15.92
14.83
14.45
13.09
15.79
15.46
18.02
7.94
15.46
15.70
7
1.188
FCF / Net incomex
0.399
0.390
0.366
0.408
0.426
0.426
0.464
0.524
0.513
0.555
1.296
0.513
0.426
51
10.02
ROIC%
27.70
25.48
26.03
25.28
26.61
29.38
30.02
32.65
31.21
32.12
2.51
31.21
28.54
9
28.22
Return on equity%
10.45
9.30
6.82
9.80
9.86
12.37
12.52
11.11
10.72
13.13
8.52
12.37
10.59
12
10.68
Return on assets%
8.87
6.12
5.18
6.37
5.44
6.13
3.64
4.37
3.62
5.72
3.31
4.37
5.58
63
272.14
EPS₩
244.75
237.78
225.99
204.18
221.89
241.94
239.54
224.83
212.89
225.03
304.21
0.28%
(0.02%)
—
14.49
EPS growth%
11.87
14.25
11.66
8.97
7.50
5.12
2.70
1.30
1.43
0.40
26.04
1.43
6.31
26
290.72
Bookvalue per sh₩
293.06
340.65
324.70
361.07
398.14
395.11
455.38
438.44
473.46
468.10
329.12
3.29%
4.65%
—
64.21
FCF per share₩
134.41
131.68
122.22
117.52
103.17
93.23
98.35
100.81
102.17
105.70
199.02
0.48%
(2.13%)
—
271.37
Dividend per sh₩
279.13
267.61
298.43
317.67
315.62
352.85
355.31
331.78
367.88
413.66
46.31
5.56%
4.37%
—
26.73
Div yield (avg)%
14.97
17.35
18.60
17.03
15.06
12.58
10.11
8.03
10.40
8.15
13.28
10.11
13.77
46
7.36
Payout ratio%
6.12
4.70
3.60
0.76
0.40
0.40
0.40
0.40
0.99
2.49
11.92
0.40
0.87
74
7.412
Shares (diluted)M
6.571
6.281
5.929
5.044
4.322
4.639
4.145
3.811
4.004
4.306
7.722
(0.07%)
(3.92%)
35
9.55
Buyback yield%
7.12
6.16
6.52
7.16
5.25
4.93
2.65
4.31
1.33
0.51
29.44
2.65
5.09
19
0.742
D/E ratiox
1.161
1.034
0.941
1.046
1.106
0.992
0.999
1.002
1.066
1.183
1.086
1.002
1.040
40
2.467
Enterprise value₩B
4.400
4.632
4.529
3.971
4.275
3.903
3.795
3.402
2.915
2.635
2.264
(9.23%)
(6.24%)
87
7.571
LT debt₩B
10.01
9.058
9.620
10.79
11.07
10.33
9.961
9.895
11.04
11.83
6.453
1.33%
1.74%
41
Revenue
₩9.961B
3.44%
1.00×
Cost of revenue
₩5.946B
3.46%
1.00×
Operating expenses
₩1.996B
3.01%
0.96×
Cash and investments
16.09%
Spread over hurdle
46.72%