398.2
Revenue₩B
389.1
396.9
392.0
402.2
412.2
422.4
424.8
420.5
428.9
431.9
414.3
0.94%
1.16%
61
12.19
Revenue growth%
8.75
10.27
7.91
7.49
6.38
3.52
3.83
2.96
5.39
6.03
12.62
3.83
6.21
74
6.14
Gross margin%
21.43
21.46
24.05
25.85
28.63
27.49
28.90
29.48
27.72
29.01
29.04
28.90
27.61
82
4.52
Operating margin%
24.53
24.03
26.26
27.08
24.80
24.19
26.13
25.95
24.81
22.26
17.72
24.81
24.81
42
24.00
Net margin%
23.99
22.90
21.60
21.38
23.69
24.24
22.19
19.64
20.01
21.05
16.61
21.05
21.89
9
36.08
P/E ratio (avg)x
54.81
58.96
65.34
65.09
68.84
75.61
75.55
80.65
89.73
98.12
14.91
80.65
72.19
50
34.98
EV/EBITx
20.90
20.81
21.49
18.87
20.34
19.88
21.48
20.56
20.72
18.58
36.08
20.56
20.64
70
18.65
FCF yield (avg)%
8.32
7.73
8.52
11.34
12.87
10.41
9.98
7.68
6.29
6.00
6.48
7.68
8.42
87
25.89
FCF margin%
20.00
17.42
19.67
17.55
18.99
21.05
18.82
17.00
18.62
19.94
13.39
18.82
18.91
72
0.895
FCF / Net incomex
1.327
1.389
1.465
1.467
1.554
1.605
1.563
1.384
1.436
1.586
0.401
1.563
1.466
9
26.99
ROIC%
32.61
32.91
31.99
34.10
34.10
35.22
37.01
37.59
36.14
38.01
5.37
37.01
34.66
90
25.28
Return on equity%
2.91
4.26
5.48
5.54
7.85
6.54
7.96
9.41
10.31
11.17
24.53
9.41
7.20
25
9.36
Return on assets%
0.40
2.04
2.39
4.45
2.29
3.24
1.88
2.41
4.06
5.96
12.71
3.24
2.40
16
2,712
EPS₩
4,619
4,477
4,350
4,310
3,984
4,618
5,309
4,943
5,556
5,156
2,968
5.29%
2.10%
—
20.50
EPS growth%
12.23
11.43
10.19
11.73
12.80
11.34
14.32
16.25
16.78
18.25
13.71
16.25
12.51
55
1,155
Bookvalue per sh₩
2,180
2,431
2,454
2,297
2,160
2,375
2,346
2,458
2,578
2,863
2,655
5.80%
1.99%
—
3,982
FCF per share₩
7,268
7,816
7,689
8,499
8,059
9,083
9,686
9,477
9,880
9,449
2,328
3.24%
3.64%
—
2,182
Dividend per sh₩
2,509
2,739
2,905
2,793
2,985
2,745
2,424
2,602
2,613
2,267
3,682
(5.35%)
(1.92%)
—
17.77
Div yield (avg)%
12.56
9.97
12.65
12.70
10.26
7.74
5.42
4.62
6.01
5.83
25.68
5.83
8.86
67
5.52
Payout ratio%
9.74
11.96
13.19
10.20
8.37
10.52
13.07
14.68
13.73
15.05
14.32
13.73
12.52
52
46.91
Shares (diluted)M
42.23
44.76
45.14
48.96
54.12
55.45
53.48
56.82
64.66
67.34
46.99
4.47%
4.29%
57
16.50
Buyback yield%
13.42
12.48
11.08
12.16
10.56
11.60
10.73
10.40
8.49
6.06
4.85
10.40
10.90
80
0.123
D/E ratiox
0.693
0.642
0.610
0.574
0.588
0.580
0.598
0.605
0.636
0.686
0.216
0.605
0.608
66
243.5
Enterprise value₩B
202.2
205.3
226.9
211.1
205.3
223.1
246.2
256.1
240.8
248.9
202.3
3.92%
2.11%
52
387.4
LT debt₩B
613.7
712.6
859.9
1,006
1,131
1,119
1,262
1,363
1,326
1,525
75.41
6.16%
11.12%
34
Revenue
₩431.9B
1.16%
1.00×
Cost of revenue
₩302.3B
1.16%
1.00×
Operating expenses
₩94.45B
2.11%
1.10×
Goodwill & intangibles
16.81%