0.634
Revenue₩B
1.025
1.019
1.024
1.035
1.049
1.032
1.052
1.059
1.064
1.066
0.701
0.33%
0.43%
35
28.32
Revenue growth%
29.41
30.94
33.29
34.67
32.25
31.52
29.59
29.81
28.66
29.99
19.19
29.81
30.47
21
17.82
Gross margin%
19.62
17.76
16.87
16.16
16.89
18.13
20.67
22.72
23.30
24.62
13.71
22.72
18.87
83
16.25
Operating margin%
18.32
15.94
14.49
15.32
17.23
18.30
18.82
19.84
22.62
25.57
13.51
19.84
18.31
20
2.71
Net margin%
17.64
19.73
17.19
17.05
17.10
16.72
18.33
19.02
19.34
19.83
18.87
19.02
17.99
36
16.02
P/E ratio (avg)x
30.38
30.19
26.71
24.83
26.87
28.48
28.76
25.68
25.29
27.89
33.04
27.89
27.38
94
10.25
EV/EBITx
34.66
33.69
33.40
39.85
44.47
52.02
54.00
52.49
58.52
66.10
26.77
54.00
48.24
11
3.98
FCF yield (avg)%
11.43
11.52
12.88
10.84
13.23
10.61
11.20
12.84
12.46
13.88
3.42
12.46
11.99
78
16.07
FCF margin%
17.76
19.73
19.44
16.55
16.43
14.84
13.59
15.54
17.25
19.26
8.74
15.54
16.90
83
0.313
FCF / Net incomex
0.386
0.412
0.434
0.414
0.445
0.484
0.532
0.586
0.565
0.521
1.126
0.532
0.464
81
19.22
ROIC%
33.35
33.24
33.10
30.18
33.02
35.79
36.88
36.18
36.88
35.31
4.13
36.18
34.33
11
24.80
Return on equity%
15.23
12.56
13.14
11.23
9.80
7.45
5.23
5.34
7.73
8.50
7.81
7.45
9.15
58
17.53
Return on assets%
23.22
25.82
28.04
25.25
22.84
23.03
20.69
19.14
20.41
20.13
21.24
20.41
22.93
43
152.46
EPS₩
41.85
44.58
48.40
48.81
52.52
53.76
52.31
46.17
43.43
39.62
169.14
(5.48%)
(0.91%)
—
10.91
EPS growth%
25.24
27.08
27.20
26.67
25.59
24.56
23.66
23.64
24.60
22.37
24.66
23.66
24.92
10
126.10
Bookvalue per sh₩
149.86
134.88
127.00
118.64
127.21
118.28
104.99
95.69
93.66
90.38
42.37
(6.61%)
(4.12%)
—
60.06
FCF per share₩
45.45
42.52
42.15
45.62
49.59
45.05
42.01
37.36
33.77
30.41
158.04
(9.31%)
(4.36%)
—
160.11
Dividend per sh₩
66.41
65.14
64.09
58.88
60.22
64.95
67.94
62.97
63.19
66.60
182.35
2.03%
(0.61%)
—
4.40
Div yield (avg)%
17.53
19.30
18.46
17.01
15.56
13.04
15.11
14.82
17.53
16.29
8.43
15.11
16.65
13
10.30
Payout ratio%
25.22
26.10
26.36
24.55
27.04
24.22
24.79
23.25
23.19
25.06
29.05
24.22
24.93
46
4.055
Shares (diluted)M
4.293
4.343
4.357
4.122
4.137
4.435
4.458
3.989
4.060
3.563
3.957
(2.94%)
(2.03%)
44
19.37
Buyback yield%
12.65
12.84
14.48
15.63
18.00
15.30
16.75
16.46
15.86
18.59
29.07
16.46
15.75
15
1.607
D/E ratiox
1.851
1.989
1.961
1.935
1.984
2.378
2.677
2.983
3.501
4.137
1.129
2.983
2.184
72
741.4
Enterprise value₩M
210.5
228.2
236.4
255.2
252.8
224.1
213.9
233.1
203.2
183.2
74.06
(6.23%)
(2.04%)
48
626.8
LT debt₩M
234.3
257.7
256.5
252.1
250.3
283.7
280.3
278.8
296.2
310.6
572.5
4.41%
2.64%
38
Revenue
₩1.066B
0.43%
1.00×
Cost of revenue
₩524.3M
0.13%
0.97×
Operating expenses
₩194.7M
0.71%
1.03×