3.794
Revenue₩B
8.560
8.723
8.634
8.794
9.023
8.829
8.796
8.708
8.763
4.219
4.657
(0.07%)
0.28%
30
5.21
Revenue growth%
21.11
20.72
21.10
20.85
20.72
20.60
20.72
23.11
23.55
13.53
27.63
20.72
20.97
31
7.89
Gross margin%
7.94
6.22
4.55
3.70
3.93
6.80
5.35
8.00
6.61
21.09
6.24
6.61
6.42
10
20.67
Operating margin%
5.07
2.35
1.10
2.25
1.76
4.25
4.41
4.16
2.00
10.63
11.71
4.16
3.26
91
7.72
Net margin%
10.20
9.63
12.55
14.09
15.85
13.27
15.25
14.00
16.71
17.34
9.32
15.25
13.63
7
35.92
P/E ratio (avg)x
35.72
37.37
40.18
46.75
55.01
59.68
62.52
67.78
73.50
21.69
8.365
62.52
50.88
56
33.54
EV/EBITx
29.25
29.64
31.59
34.59
38.87
38.68
42.09
44.13
47.55
37.68
18.63
42.09
36.63
64
24.62
FCF yield (avg)%
12.54
14.85
16.14
18.08
16.80
19.18
20.35
18.92
17.07
24.73
20.25
18.92
16.93
68
27.20
FCF margin%
32.27
34.86
33.20
33.16
34.91
34.64
34.34
31.77
32.49
18.63
24.39
34.34
33.18
20
0.488
FCF / Net incomex
3.338
3.259
3.467
4.055
4.737
5.446
6.243
6.038
5.870
0.541
1.642
5.870
4.396
34
18.34
ROIC%
30.06
29.26
27.77
29.40
29.07
26.46
24.47
22.01
19.33
10.94
2.86
24.47
28.42
38
24.02
Return on equity%
10.53
9.47
8.17
9.13
12.08
9.77
8.59
9.57
8.26
12.00
23.29
9.57
9.30
56
22.15
Return on assets%
13.82
15.65
16.25
15.92
13.85
11.15
13.33
10.39
11.89
20.83
14.50
11.89
13.84
10
335.80
EPS₩
452.80
488.17
444.47
456.71
502.54
461.31
455.46
453.92
494.50
355.78
352.01
1.60%
1.08%
—
14.77
EPS growth%
3.19
0.74
2.68
2.76
2.26
0.60
0.40
0.40
0.40
18.34
3.09
0.40
0.67
59
144.16
Bookvalue per sh₩
226.06
210.87
209.11
224.17
198.03
182.31
189.07
189.43
210.10
223.49
349.12
(1.29%)
(0.27%)
—
227.36
FCF per share₩
275.70
272.13
299.83
332.73
328.73
327.07
345.52
332.25
369.89
346.97
79.01
2.14%
1.98%
—
236.57
Dividend per sh₩
282.80
274.11
254.83
227.32
194.29
182.62
176.89
174.99
166.61
270.90
374.09
(6.02%)
(7.03%)
—
28.39
Div yield (avg)%
13.68
13.90
15.23
15.61
17.93
15.81
16.70
13.85
11.62
22.34
14.29
15.81
15.42
86
12.66
Payout ratio%
32.12
30.39
31.79
29.73
30.51
28.40
29.84
30.08
28.70
9.72
14.58
29.84
29.96
93
9.532
Shares (diluted)M
7.279
6.294
5.949
5.576
5.737
5.421
5.211
5.483
5.553
9.394
9.726
(0.08%)
(4.74%)
10
20.71
Buyback yield%
24.50
24.47
24.50
24.29
22.33
20.38
20.65
21.01
19.56
29.85
22.96
20.65
23.31
90
0.950
D/E ratiox
0.819
0.829
0.940
1.030
1.026
1.190
1.315
1.481
1.651
0.594
1.046
1.315
1.028
91
8.555
Enterprise value₩B
2.923
2.851
2.873
3.049
3.152
3.093
2.723
2.733
2.677
7.507
9.389
(2.57%)
(3.21%)
9
8.378
LT debt₩B
3.917
3.840
4.561
5.170
4.992
5.838
6.567
6.730
7.264
4.739
8.678
7.04%
8.09%
79
Revenue
₩8.763B
0.28%
1.00×
Cost of revenue
₩3.965B
0.49%
1.02×
Operating expenses
₩1.888B
(0.12%)
0.96×
Goodwill & intangibles
21.51%
Property and equipment
19.42%