52.37
Revenue₩B
49.92
50.52
50.09
51.34
50.99
51.40
52.78
52.49
52.63
52.37
54.41
0.54%
0.53%
69
4.40
Revenue growth%
12.14
12.01
14.85
16.10
15.01
17.69
17.88
16.54
18.45
20.01
15.00
17.88
16.32
36
7.72
Gross margin%
11.82
12.90
15.56
12.80
11.57
12.48
11.01
12.90
15.07
16.33
22.38
12.90
12.85
16
26.94
Operating margin%
16.42
14.39
15.84
14.55
12.26
12.60
13.29
11.81
13.52
15.89
4.20
13.29
13.96
25
4.25
Net margin%
7.96
8.13
8.49
5.84
5.11
3.45
4.73
3.32
1.96
0.40
8.41
3.32
4.92
50
24.05
P/E ratio (avg)x
34.78
35.86
36.31
38.61
40.73
40.65
42.48
46.98
52.69
57.35
34.66
46.98
40.69
28
31.40
EV/EBITx
24.90
21.63
23.21
20.59
21.65
22.40
23.65
24.00
22.70
23.78
19.26
23.65
22.96
63
18.16
FCF yield (avg)%
17.06
15.01
14.31
12.12
13.45
13.62
16.51
17.27
19.41
19.23
18.02
17.27
15.76
34
5.65
FCF margin%
25.34
24.45
22.07
22.98
24.20
22.15
22.89
20.37
20.29
17.53
27.16
20.37
22.52
74
1.582
FCF / Net incomex
1.538
1.550
1.472
1.521
1.377
1.282
1.364
1.344
1.198
1.112
1.355
1.282
1.370
85
9.54
ROIC%
16.54
16.95
19.56
21.96
20.51
22.22
19.83
22.23
20.72
22.49
23.73
22.22
20.62
21
6.65
Return on equity%
18.98
21.94
19.40
19.98
19.55
22.29
24.51
25.97
28.21
29.02
5.99
25.97
22.11
76
11.63
Return on assets%
24.32
24.82
21.88
19.29
19.80
19.13
21.66
20.62
22.08
20.68
21.31
20.68
21.17
72
610.39
EPS₩
932.23
1,084
1,172
1,187
1,306
1,406
1,332
1,311
1,306
1,457
658.55
2.22%
5.67%
—
24.27
EPS growth%
32.24
29.68
30.79
31.18
31.94
31.13
32.65
32.32
32.34
34.23
12.83
32.34
32.09
15
648.62
Bookvalue per sh₩
456.32
478.72
483.14
460.73
458.10
489.25
456.93
477.67
462.19
460.17
184.83
0.09%
0.16%
—
911.91
FCF per share₩
916.51
999.32
1,151
1,235
1,293
1,425
1,502
1,514
1,767
1,972
775.48
8.81%
8.20%
—
339.22
Dividend per sh₩
490.50
507.29
456.06
391.06
333.57
286.95
269.68
283.55
239.65
224.64
126.39
(7.60%)
(8.43%)
—
15.46
Div yield (avg)%
10.45
11.79
11.05
13.62
12.29
12.43
14.04
12.07
14.40
15.19
27.81
14.04
12.36
90
14.80
Payout ratio%
34.09
36.34
34.08
36.84
36.50
34.12
35.74
32.89
31.74
30.13
24.62
32.89
34.10
24
32.93
Shares (diluted)M
60.18
58.55
60.33
69.35
73.28
80.15
90.34
93.66
109.5
126.1
34.80
11.46%
9.61%
69
17.21
Buyback yield%
17.40
18.96
20.50
19.36
21.23
18.54
17.20
17.54
17.98
19.23
27.70
17.98
18.75
54
0.496
D/E ratiox
0.987
0.940
0.892
0.862
0.834
0.899
0.919
0.918
0.945
0.817
0.201
0.918
0.909
67
43.53
Enterprise value₩B
17.72
20.04
18.58
17.97
20.39
23.00
25.77
29.02
26.87
29.06
50.31
7.34%
6.43%
29
19.88
LT debt₩B
40.63
44.26
48.00
44.16
45.74
46.91
51.09
58.02
61.46
64.50
11.37
7.11%
3.71%
61
Revenue
₩52.37B
0.53%
1.00×
Cost of revenue
₩32.68B
0.29%
0.98×
Operating expenses
₩9.885B
1.14%
1.06×