0.772
Revenue₩B
5.011
5.007
5.102
5.050
5.009
4.913
4.847
4.768
4.667
4.677
0.792
(1.36%)
(0.89%)
65
23.31
Revenue growth%
22.07
23.28
25.21
27.90
30.09
31.83
31.93
29.65
31.63
32.75
15.33
31.83
29.87
10
10.74
Gross margin%
18.64
19.80
22.20
21.55
24.34
21.99
23.14
21.21
19.92
19.42
7.24
21.21
21.38
38
6.93
Operating margin%
18.53
18.94
19.07
18.55
18.40
20.21
18.47
20.43
22.31
23.41
3.41
20.43
19.00
65
5.83
Net margin%
22.12
20.40
18.59
18.00
16.50
18.13
15.57
17.39
18.11
15.86
19.99
17.39
18.06
9
12.32
P/E ratio (avg)x
17.09
14.93
13.57
14.90
16.15
16.93
16.79
15.55
15.39
15.25
20.31
15.55
15.47
91
9.680
EV/EBITx
45.51
53.64
58.91
69.67
82.86
80.30
96.73
97.48
97.87
94.83
27.97
96.73
81.58
69
19.24
FCF yield (avg)%
16.14
17.29
15.10
14.28
13.79
11.34
9.21
6.94
6.80
7.15
21.12
7.15
12.56
41
29.65
FCF margin%
26.91
26.64
27.39
27.25
27.58
25.58
23.00
20.01
21.63
21.19
28.95
21.63
26.11
16
0.611
FCF / Net incomex
3.055
3.311
3.755
3.928
4.620
4.791
4.833
4.881
5.053
5.786
1.377
4.881
4.705
78
21.24
ROIC%
13.78
12.50
11.29
10.81
9.47
9.26
6.94
3.98
5.04
4.21
2.10
5.04
9.37
67
6.90
Return on equity%
23.15
23.99
23.44
22.36
23.05
22.39
23.94
25.33
26.63
29.21
16.28
25.33
23.69
74
18.52
Return on assets%
2.97
2.67
4.60
3.26
3.91
4.11
2.23
3.69
5.56
3.17
17.83
3.69
3.47
19
471.90
EPS₩
364.88
338.41
359.43
381.66
411.79
412.83
373.97
360.31
387.69
433.43
490.78
1.03%
2.57%
—
12.80
EPS growth%
7.46
5.83
3.18
1.39
1.77
4.63
4.76
6.33
8.17
5.36
11.14
5.36
5.06
95
539.81
Bookvalue per sh₩
718.06
715.91
704.77
766.25
859.53
884.55
971.26
927.62
878.42
955.37
720.00
2.14%
3.69%
—
200.36
FCF per share₩
161.41
184.84
189.89
202.56
226.86
259.16
251.01
248.35
280.96
326.14
818.84
7.53%
7.85%
—
138.19
Dividend per sh₩
947.32
931.30
938.04
976.78
1,070
1,223
1,280
1,434
1,503
1,698
151.63
9.68%
5.63%
—
17.13
Div yield (avg)%
36.31
37.39
35.12
34.07
33.42
36.35
33.78
31.29
32.81
33.82
16.66
33.78
33.94
48
17.51
Payout ratio%
4.35
7.02
7.92
9.50
10.99
9.88
7.27
9.95
8.75
6.27
9.11
8.75
8.34
92
4.641
Shares (diluted)M
5.130
5.642
5.377
5.931
5.783
6.013
6.257
5.952
5.734
6.254
4.596
1.58%
2.48%
53
11.85
Buyback yield%
17.52
18.64
15.72
13.58
16.07
14.28
16.26
15.10
17.61
15.98
12.68
15.98
16.03
81
0.754
D/E ratiox
0.981
1.059
1.031
0.983
1.012
1.086
0.972
0.934
1.037
1.031
1.249
1.031
1.021
35
3.577
Enterprise value₩B
0.168
0.180
0.177
0.163
0.147
0.162
0.148
0.138
0.129
0.118
3.608
(4.35%)
(4.22%)
41
2.479
LT debt₩B
0.762
0.683
0.636
0.551
0.564
0.486
0.414
0.355
0.336
0.302
1.761
(11.75%)
(10.26%)
79
Revenue
₩4.677B
(0.89%)
1.00×
Cost of revenue
₩3.274B
(0.89%)
1.00×
Operating expenses
₩839.7M
(0.80%)
1.01×
Goodwill & intangibles
18.55%