28.48
Revenue₩B
19.21
19.90
20.49
21.20
21.33
21.84
22.37
22.91
22.95
23.77
30.59
2.20%
2.22%
54
15.99
Revenue growth%
1.39
0.40
2.16
0.40
0.40
0.40
1.04
1.38
2.12
3.24
18.76
1.38
1.21
44
10.12
Gross margin%
20.89
19.72
18.48
21.02
20.38
21.73
18.82
20.39
21.52
19.12
25.42
20.39
20.38
44
20.04
Operating margin%
13.18
11.37
12.36
10.63
13.14
15.54
13.37
12.31
13.58
15.22
8.45
13.58
13.16
60
24.90
Net margin%
27.15
27.39
26.36
28.70
28.44
30.37
32.34
35.20
34.08
34.25
22.88
34.08
29.54
79
9.539
P/E ratio (avg)x
24.19
24.95
21.19
18.49
16.64
14.31
12.21
11.29
12.19
11.24
22.00
12.19
15.47
77
25.13
EV/EBITx
9.557
10.12
11.91
14.41
15.36
16.42
19.28
20.20
20.57
20.92
31.69
20.20
15.89
20
2.66
FCF yield (avg)%
31.86
32.73
31.92
33.42
31.58
30.24
33.03
34.71
35.56
36.53
19.75
34.71
32.88
45
20.77
FCF margin%
10.97
9.90
12.44
14.84
17.32
19.32
20.67
21.76
23.64
24.49
12.72
21.76
18.32
62
1.651
FCF / Net incomex
0.145
0.159
0.179
0.192
0.216
0.236
0.259
0.287
0.277
0.277
1.485
0.277
0.226
11
16.90
ROIC%
20.75
20.81
21.04
19.48
18.32
18.89
17.52
17.23
14.56
12.97
25.76
17.23
18.61
18
10.45
Return on equity%
12.78
14.20
13.56
10.75
11.45
12.90
13.82
14.93
17.92
19.76
21.93
14.93
13.69
40
23.76
Return on assets%
9.82
12.52
12.86
11.98
11.13
10.04
9.49
11.24
9.94
7.03
4.65
9.94
10.58
49
363.08
EPS₩
741.72
698.31
710.30
708.11
753.25
841.95
966.95
998.81
1,030
1,137
401.54
8.59%
5.14%
—
28.71
EPS growth%
20.99
22.57
22.35
23.21
22.50
22.53
22.30
20.69
19.68
22.49
22.05
22.30
22.42
87
839.56
Bookvalue per sh₩
341.84
374.70
388.78
340.02
364.28
401.37
410.52
423.95
418.43
416.16
721.97
2.70%
2.44%
—
523.86
FCF per share₩
559.33
495.27
525.73
507.97
509.95
554.70
480.08
452.38
393.19
367.11
571.77
(6.36%)
(4.57%)
—
497.76
Dividend per sh₩
493.60
435.32
421.15
446.20
397.54
433.59
393.09
358.25
326.65
352.64
940.54
(2.37%)
(4.55%)
—
6.71
Div yield (avg)%
22.80
21.40
21.03
21.33
20.25
22.55
21.00
21.49
18.86
18.94
29.10
21.00
21.18
40
27.16
Payout ratio%
24.82
25.04
25.14
23.12
20.64
20.68
18.14
19.04
17.92
16.17
21.28
18.14
20.66
83
14.53
Shares (diluted)M
16.60
18.31
18.28
20.04
20.42
23.26
25.99
25.66
29.74
31.59
14.13
9.12%
7.25%
58
6.26
Buyback yield%
17.34
15.50
16.68
14.46
13.37
12.25
10.45
10.36
10.30
8.99
10.06
10.36
12.81
11
1.393
D/E ratiox
1.027
0.993
0.889
0.891
0.884
0.767
0.671
0.578
0.518
0.548
1.448
0.578
0.825
40
14.50
Enterprise value₩B
16.76
17.44
18.88
21.28
20.02
19.11
18.99
21.58
21.60
20.52
23.43
0.49%
3.19%
64
23.85
LT debt₩B
7.273
7.464
7.237
7.330
7.702
8.764
9.270
10.70
11.92
11.42
25.91
8.20%
4.94%
26
Revenue
₩23.77B
2.22%
1.00×
Cost of revenue
₩13.34B
2.00%
0.98×
Operating expenses
₩4.915B
2.17%
1.00×