17.48
Revenue₩B
10.99
11.79
12.54
13.61
14.82
15.90
17.10
18.78
20.79
22.84
18.64
9.03%
8.43%
72
19.92
Revenue growth%
19.38
19.48
18.93
21.45
23.40
21.43
18.93
16.00
13.12
14.27
17.35
16.00
19.16
28
18.24
Gross margin%
31.69
29.11
30.72
29.17
30.07
27.51
26.75
29.08
30.44
31.03
2.28
29.08
29.62
78
20.15
Operating margin%
18.10
17.26
18.82
20.91
19.22
18.55
21.01
18.36
20.14
21.77
5.16
20.14
19.02
62
8.04
Net margin%
13.35
12.64
10.39
13.30
16.13
13.88
12.04
14.39
13.80
14.26
4.48
13.88
13.58
36
26.04
P/E ratio (avg)x
30.78
32.95
34.31
35.70
38.29
40.62
39.19
43.07
44.41
48.52
24.48
43.07
38.74
94
37.83
EV/EBITx
17.36
15.49
16.80
18.11
18.37
18.84
17.68
19.11
18.26
16.91
9.018
18.26
17.90
39
21.65
FCF yield (avg)%
25.74
27.48
28.95
30.36
32.37
32.26
30.14
27.62
28.14
29.52
16.62
29.52
29.24
68
25.54
FCF margin%
11.68
10.64
8.75
8.56
8.43
10.41
10.34
13.27
10.64
9.30
16.15
10.41
10.38
87
1.222
FCF / Net incomex
0.297
0.301
0.295
0.273
0.246
0.265
0.262
0.286
0.308
0.273
0.739
0.273
0.280
58
21.65
ROIC%
14.08
15.54
18.51
19.97
19.58
19.24
19.21
17.40
14.43
11.81
8.40
17.40
17.96
71
18.71
Return on equity%
13.54
11.24
10.23
8.14
10.85
8.44
6.93
4.32
2.49
5.31
24.38
5.31
8.29
45
18.78
Return on assets%
10.25
11.92
12.61
10.85
8.11
6.92
4.30
2.82
2.73
0.78
24.66
2.82
7.52
24
379.71
EPS₩
970.39
918.38
906.34
939.97
869.24
959.51
1,011
989.08
1,132
1,147
392.77
5.71%
2.72%
—
20.70
EPS growth%
21.10
18.70
21.49
23.69
20.74
19.69
20.81
18.91
18.20
16.95
25.28
18.91
20.21
89
1,165
Bookvalue per sh₩
876.73
938.95
927.17
1,002
921.46
1,026
1,053
984.47
952.09
1,047
1,189
2.59%
2.70%
—
823.76
FCF per share₩
764.09
762.26
843.63
832.41
749.57
786.73
702.37
653.69
673.01
600.95
726.53
(4.32%)
(2.84%)
—
372.30
Dividend per sh₩
1,612
1,756
1,566
1,441
1,578
1,545
1,510
1,577
1,709
1,640
527.86
0.77%
(0.03%)
—
8.22
Div yield (avg)%
17.48
16.84
15.42
15.39
17.15
15.88
18.18
16.38
19.35
16.78
18.67
16.78
16.81
41
24.47
Payout ratio%
5.59
7.33
6.59
8.18
6.27
4.95
6.84
9.02
6.87
7.31
9.43
6.87
6.86
28
13.27
Shares (diluted)M
9.955
10.70
10.78
11.55
10.39
10.34
9.924
10.58
9.153
8.393
13.36
(4.18%)
(3.17%)
11
13.17
Buyback yield%
0.40
0.40
1.22
2.88
3.25
6.21
8.50
11.17
9.24
10.25
18.23
9.24
4.73
59
1.018
D/E ratiox
1.901
1.892
2.120
2.332
2.422
2.552
2.308
2.106
2.041
2.073
1.153
2.106
2.113
27
7.575
Enterprise value₩B
15.25
15.18
13.19
13.43
13.68
11.81
10.64
11.55
10.84
11.41
3.714
(3.57%)
(3.70%)
77
11.27
LT debt₩B
26.95
29.67
33.90
38.43
44.13
51.74
57.92
60.63
60.41
61.64
14.99
6.91%
9.34%
37
Revenue
₩22.84B
8.43%
1.00×
Cost of revenue
₩12.66B
8.66%
1.02×
Operating expenses
₩2.763B
7.42%
0.91×
Spread over hurdle
32.59%