6.655
Revenue₩B
13.72
13.89
14.27
14.12
14.12
14.16
14.04
13.99
13.76
13.66
6.955
(0.66%)
0.15%
47
5.30
Revenue growth%
23.76
25.54
25.68
25.74
25.27
25.82
26.71
28.43
27.32
26.97
18.90
26.97
25.78
46
24.90
Gross margin%
20.27
22.27
19.49
20.79
22.44
24.56
22.02
22.86
24.26
24.97
24.19
24.26
22.35
27
2.82
Operating margin%
3.70
3.11
4.72
3.00
5.11
4.83
6.89
7.05
6.67
7.94
15.39
6.89
4.97
51
4.67
Net margin%
21.91
21.08
18.65
19.80
22.61
22.76
21.92
21.92
21.54
19.15
8.69
21.92
21.72
83
34.93
P/E ratio (avg)x
14.90
15.94
15.39
14.58
14.42
14.04
15.59
15.43
17.14
17.83
36.59
15.59
15.41
94
28.31
EV/EBITx
17.67
17.69
16.06
17.00
17.88
19.56
18.86
19.72
19.75
21.57
26.12
19.72
18.37
48
2.47
FCF yield (avg)%
18.22
16.27
18.84
20.92
20.12
21.22
20.36
20.57
20.32
20.00
28.34
20.36
20.22
11
19.48
FCF margin%
27.21
28.74
27.04
28.90
27.26
26.98
25.34
24.87
24.19
22.10
13.70
24.87
27.01
90
0.803
FCF / Net incomex
0.740
0.752
0.776
0.878
0.981
0.968
1.057
1.133
1.171
1.263
0.405
1.133
0.975
15
24.88
ROIC%
10.24
10.51
8.08
8.44
6.52
7.05
6.30
4.71
5.76
3.99
11.50
5.76
6.79
25
5.53
Return on equity%
23.00
22.31
20.21
18.03
15.09
13.74
15.39
13.95
15.69
18.48
9.65
15.39
16.86
23
13.46
Return on assets%
27.44
25.29
24.50
26.10
26.68
27.45
30.33
31.94
29.47
32.29
17.84
30.33
27.44
14
295.21
EPS₩
228.11
248.61
278.49
302.16
350.53
395.70
436.74
434.98
475.02
524.48
321.53
8.39%
9.00%
—
27.51
EPS growth%
22.09
24.74
26.58
27.39
26.88
27.04
26.48
28.23
29.30
26.87
12.11
27.04
26.88
88
666.43
Bookvalue per sh₩
867.08
937.94
909.06
926.34
892.86
986.30
1,158
1,118
1,233
1,286
611.40
7.57%
5.07%
—
199.17
FCF per share₩
1,003
951.55
1,018
1,027
993.56
1,088
1,140
1,230
1,152
1,319
146.78
5.84%
4.36%
—
275.38
Dividend per sh₩
489.09
565.65
645.27
689.67
659.47
732.95
752.55
864.57
862.84
907.09
334.84
6.58%
7.14%
—
3.36
Div yield (avg)%
22.64
20.24
17.59
20.16
20.65
18.57
20.35
22.86
24.76
25.53
9.62
22.86
20.50
16
12.44
Payout ratio%
0.88
1.19
0.97
0.75
3.13
1.57
2.08
1.62
1.28
0.40
29.60
1.57
1.24
16
12.63
Shares (diluted)M
14.97
15.65
16.11
19.01
20.76
23.90
24.20
28.42
27.69
31.92
12.88
8.99%
9.66%
80
6.09
Buyback yield%
10.67
10.11
10.88
8.72
8.69
10.30
9.46
6.57
8.80
9.85
19.09
9.46
9.65
71
0.371
D/E ratiox
0.524
0.598
0.671
0.764
0.831
0.922
0.903
0.837
0.781
0.862
0.839
0.862
0.806
33
1.142
Enterprise value₩B
14.47
15.80
16.08
17.37
18.59
18.98
19.70
20.81
19.89
19.96
6.911
1.43%
2.79%
84
15.27
LT debt₩B
1.285
1.436
1.616
1.565
1.809
1.725
1.939
2.245
2.484
2.794
15.34
9.08%
7.75%
27
Revenue
₩13.66B
0.15%
1.00×
Cost of revenue
₩6.310B
(0.26%)
0.96×
Operating expenses
₩2.820B
0.95%
1.08×
Spread over hurdle
17.58%