3.699
Revenue₩B
6.886
7.082
7.257
7.320
7.428
7.454
7.768
7.876
8.248
8.340
4.053
2.34%
2.18%
11
6.83
Revenue growth%
6.96
9.20
7.49
5.29
6.67
8.48
11.31
13.96
14.44
16.73
19.95
13.96
8.84
62
6.98
Gross margin%
13.16
12.34
13.39
12.01
12.45
9.52
8.85
11.31
11.05
10.26
5.07
10.26
11.66
41
8.55
Operating margin%
24.27
24.84
25.54
23.95
22.82
21.27
20.31
19.15
17.36
16.03
19.83
19.15
22.05
62
14.93
Net margin%
26.64
24.88
23.12
22.28
20.83
19.60
22.21
21.41
18.49
19.34
15.37
19.60
21.81
91
21.51
P/E ratio (avg)x
14.20
14.21
12.47
12.88
12.95
13.78
13.70
11.69
11.00
10.94
20.46
11.69
12.91
23
18.22
EV/EBITx
32.40
33.11
31.60
32.46
32.55
28.98
28.00
26.41
22.47
20.93
12.14
26.41
30.29
70
18.04
FCF yield (avg)%
17.04
19.59
20.95
21.91
23.86
24.29
25.19
24.95
24.75
27.10
21.69
24.95
24.07
18
9.30
FCF margin%
19.11
18.44
17.54
15.56
15.72
14.09
11.36
10.01
9.36
11.22
14.99
11.22
14.83
33
0.627
FCF / Net incomex
1.425
1.355
1.397
1.432
1.522
1.512
1.460
1.535
1.520
1.655
1.375
1.520
1.486
95
7.22
ROIC%
9.60
9.54
8.30
8.34
9.78
8.91
11.11
9.15
10.82
13.48
19.71
10.82
9.57
22
5.74
Return on equity%
13.64
13.81
12.39
12.32
14.34
12.60
12.34
12.35
15.22
15.00
25.95
12.60
13.12
34
5.89
Return on assets%
26.99
26.45
26.75
28.57
26.95
27.07
25.74
27.75
25.38
26.29
23.92
26.29
26.85
85
461.51
EPS₩
484.35
452.45
458.25
448.48
461.84
414.94
455.50
427.53
481.55
488.99
481.49
1.15%
(0.38%)
—
5.94
EPS growth%
14.41
16.77
17.26
16.68
16.37
14.57
16.83
17.21
15.10
13.39
24.43
15.10
16.53
34
174.40
Bookvalue per sh₩
247.19
274.04
276.05
288.26
292.65
329.72
336.86
328.12
320.37
370.52
178.69
4.83%
3.85%
—
388.35
FCF per share₩
453.82
434.12
424.21
443.96
474.97
453.62
430.05
450.49
475.71
540.38
168.57
2.61%
2.29%
—
445.26
Dividend per sh₩
672.74
710.74
811.06
944.53
936.59
1,023
1,112
1,161
1,299
1,275
146.94
6.36%
6.82%
—
27.55
Div yield (avg)%
27.63
27.77
25.01
27.11
25.29
25.34
25.79
27.07
27.38
28.93
8.99
27.07
27.09
61
22.91
Payout ratio%
2.26
0.66
0.40
0.40
0.40
1.98
0.40
1.64
0.40
0.40
15.40
0.40
0.40
21
6.807
Shares (diluted)M
9.913
9.890
9.491
10.81
10.77
12.07
13.61
13.39
15.88
16.56
6.685
8.98%
6.66%
56
27.96
Buyback yield%
28.31
25.44
27.11
26.98
29.42
27.93
30.11
32.86
31.69
29.28
10.72
30.11
28.79
22
0.262
D/E ratiox
0.369
0.343
0.343
0.326
0.331
0.366
0.358
0.380
0.384
0.414
0.988
0.380
0.362
7
6.333
Enterprise value₩B
0.695
0.685
0.740
0.721
0.810
0.913
0.847
0.769
0.750
0.716
1.675
(2.44%)
(0.79%)
21
5.661
LT debt₩B
4.320
4.628
4.937
5.024
4.487
4.073
3.700
3.475
3.555
3.445
4.002
(5.15%)
(2.54%)
58
Revenue
₩8.340B
2.18%
1.00×
Cost of revenue
₩4.721B
2.21%
1.00×
Operating expenses
₩1.056B
2.00%
0.98×
Property and equipment
17.88%
Spread over hurdle
12.58%