14.98
Revenue₩B
10.41
11.11
11.90
12.56
13.19
14.14
15.15
16.29
17.51
18.44
16.04
6.93%
6.53%
41
7.43
Revenue growth%
3.54
5.60
3.73
0.77
0.40
1.50
1.98
2.22
4.05
2.78
26.78
2.22
2.50
63
15.94
Gross margin%
2.28
2.29
0.40
0.40
0.40
0.40
0.40
1.65
0.40
0.54
22.86
0.40
0.40
14
28.88
Operating margin%
30.99
31.26
28.57
30.84
30.05
27.51
24.69
22.04
23.76
24.42
25.80
24.42
28.04
30
10.40
Net margin%
3.52
2.29
2.77
3.82
3.75
6.13
3.87
1.84
4.29
2.07
11.78
3.87
3.63
92
16.06
P/E ratio (avg)x
13.35
13.71
14.04
14.30
14.11
12.97
14.07
14.68
14.37
14.13
17.62
14.13
14.09
39
30.34
EV/EBITx
35.85
39.31
36.67
33.84
31.36
30.39
31.72
30.31
31.22
32.57
31.38
31.22
32.15
93
13.80
FCF yield (avg)%
26.24
24.49
26.83
25.80
24.62
22.63
20.99
23.44
23.20
23.92
7.48
23.20
24.20
82
20.89
FCF margin%
22.44
22.13
20.45
21.68
23.78
22.04
20.35
20.25
21.08
23.33
28.08
21.08
21.86
78
0.880
FCF / Net incomex
1.604
1.679
1.546
1.689
1.819
1.737
1.806
1.959
1.864
1.655
1.420
1.806
1.713
31
5.21
ROIC%
27.64
28.72
26.72
27.00
24.44
27.01
26.13
24.12
23.12
25.55
28.39
25.55
26.43
36
23.84
Return on equity%
18.66
18.27
20.73
19.19
17.07
15.62
13.75
14.34
14.70
13.13
20.56
14.34
16.34
53
18.38
Return on assets%
14.14
11.94
12.98
10.31
9.80
10.33
10.12
10.34
7.60
6.03
23.72
10.12
10.32
24
350.71
EPS₩
152.60
132.91
139.09
136.68
126.34
120.74
108.04
104.62
91.09
90.36
370.33
(6.48%)
(4.77%)
—
21.57
EPS growth%
18.20
19.43
18.32
16.54
18.57
16.10
14.20
11.98
11.94
13.13
2.08
13.13
16.32
87
246.95
Bookvalue per sh₩
387.76
448.92
450.01
524.23
601.67
648.96
635.80
731.82
859.45
969.15
345.47
10.00%
10.30%
—
150.33
FCF per share₩
204.88
199.73
188.26
186.70
183.45
191.54
168.95
175.61
172.23
179.05
313.49
(0.48%)
(0.75%)
—
351.07
Dividend per sh₩
260.94
280.77
292.64
328.93
332.71
340.59
377.50
442.58
470.82
452.06
70.55
6.32%
6.19%
—
25.81
Div yield (avg)%
22.99
20.79
18.73
18.50
15.91
18.82
18.52
21.34
22.74
21.24
30.00
21.24
19.80
42
8.29
Payout ratio%
23.57
23.52
22.03
24.24
26.99
24.22
24.49
26.11
24.41
25.48
15.08
24.49
24.32
37
22.62
Shares (diluted)M
21.21
23.10
24.73
22.75
22.78
21.57
21.70
22.85
24.32
23.86
22.89
0.93%
0.68%
63
27.13
Buyback yield%
8.09
9.46
9.20
11.91
12.12
12.72
11.52
11.86
12.84
11.90
10.19
11.90
11.88
74
1.743
D/E ratiox
1.568
1.500
1.444
1.560
1.721
1.882
2.095
2.258
2.502
2.609
1.313
2.258
1.802
24
7.294
Enterprise value₩B
7.395
7.768
7.854
8.709
8.870
9.556
10.64
11.69
12.01
11.17
4.970
4.71%
3.90%
11
17.61
LT debt₩B
16.75
16.12
16.18
15.17
17.49
19.60
22.63
26.05
27.07
25.76
11.26
8.05%
5.49%
82
Revenue
₩18.44B
6.53%
1.00×
Cost of revenue
₩8.731B
6.26%
0.98×
Operating expenses
₩3.528B
7.06%
1.05×
Property and equipment
20.23%