63.21
Revenue₩B
64.30
68.88
72.63
78.01
83.58
88.37
94.84
100.2
108.1
114.9
64.82
6.57%
6.47%
9
25.26
Revenue growth%
27.07
26.33
28.77
31.61
28.93
29.93
31.34
31.18
29.04
26.08
6.28
29.93
28.98
35
22.55
Gross margin%
2.17
0.55
0.40
0.40
2.41
1.52
3.54
4.01
6.51
9.46
13.81
4.01
2.29
59
16.79
Operating margin%
27.19
29.47
31.04
28.86
28.33
29.82
28.01
28.84
26.76
26.10
23.11
28.01
28.59
29
11.35
Net margin%
27.71
25.07
28.06
25.94
23.43
23.41
25.28
24.59
24.11
23.86
21.62
24.11
24.83
49
30.97
P/E ratio (avg)x
28.36
28.41
29.31
27.26
26.10
27.30
27.35
27.86
25.98
24.54
16.57
27.30
27.32
80
17.46
EV/EBITx
21.89
23.68
23.52
24.20
24.79
23.79
23.80
26.81
25.01
25.82
32.65
25.01
24.00
88
26.34
FCF yield (avg)%
26.10
24.77
22.25
20.14
20.13
17.85
19.75
18.82
16.10
15.44
6.27
17.85
19.94
93
21.85
FCF margin%
1.91
1.31
0.40
0.61
0.40
0.40
0.40
0.40
0.40
3.29
4.60
0.40
0.40
8
0.366
FCF / Net incomex
1.563
1.401
1.555
1.641
1.780
1.770
1.967
1.968
1.977
1.996
1.767
1.968
1.775
70
15.65
ROIC%
0.40
1.26
3.23
1.49
1.04
1.51
3.73
5.94
6.03
7.56
17.91
5.94
2.37
17
24.83
Return on equity%
21.28
19.49
21.61
19.72
22.11
20.99
18.70
17.48
18.95
16.51
18.67
18.70
19.60
49
27.18
Return on assets%
11.96
13.96
14.79
12.87
14.74
16.02
14.58
16.63
14.90
13.67
10.64
14.90
14.66
61
1,675
EPS₩
649.46
686.90
764.48
797.83
885.77
940.96
1,004
961.35
992.01
1,002
1,796
2.49%
4.93%
—
13.98
EPS growth%
4.77
5.57
2.84
0.47
3.20
5.83
3.18
4.20
5.88
4.41
14.69
4.41
4.31
30
886.09
Bookvalue per sh₩
1,735
1,705
1,696
1,774
1,847
1,899
1,982
1,924
1,938
1,840
858.92
(0.08%)
0.40%
—
954.83
FCF per share₩
922.24
948.04
1,064
1,118
1,230
1,232
1,307
1,406
1,416
1,458
1,171
3.45%
4.07%
—
995.00
Dividend per sh₩
419.84
480.20
544.13
640.97
659.11
694.52
744.17
738.43
829.27
822.15
1,469
4.52%
6.52%
—
14.97
Div yield (avg)%
19.98
19.76
20.25
23.20
23.42
23.25
21.10
19.17
21.22
22.74
25.99
21.22
21.16
49
3.18
Payout ratio%
17.49
15.31
13.65
15.39
15.92
13.55
13.02
10.18
7.98
10.23
5.90
10.23
13.60
59
23.04
Shares (diluted)M
27.16
24.52
24.29
26.67
28.51
30.70
34.81
38.22
36.77
41.54
22.16
7.82%
4.57%
33
4.00
Buyback yield%
16.74
14.03
15.83
15.62
13.25
13.04
14.66
16.49
13.56
11.37
10.04
13.56
14.35
29
1.447
D/E ratiox
0.567
0.596
0.598
0.599
0.562
0.578
0.590
0.563
0.549
0.482
0.327
0.563
0.572
58
32.96
Enterprise value₩B
42.28
45.89
52.71
55.03
55.48
59.18
60.75
64.04
66.70
72.49
54.30
5.49%
5.74%
67
41.91
LT debt₩B
50.50
57.00
62.58
72.65
83.62
86.52
92.74
94.95
106.2
120.9
11.61
7.66%
11.14%
43
Revenue
₩114.9B
6.47%
1.00×
Cost of revenue
₩80.44B
6.47%
1.00×
Operating expenses
₩15.01B
7.47%
1.10×