14.43
Revenue₩B
10.56
11.43
12.17
12.70
13.31
13.93
15.02
15.83
16.70
18.16
15.22
6.41%
6.06%
60
25.63
Revenue growth%
1.77
0.40
0.40
0.40
2.81
1.92
1.71
1.41
0.40
2.27
4.63
1.71
1.56
70
18.96
Gross margin%
15.26
18.01
20.98
22.31
22.67
23.17
24.33
23.42
24.34
21.62
2.28
23.42
22.49
15
16.01
Operating margin%
17.24
17.98
19.84
20.13
22.68
25.39
24.26
25.67
27.02
25.48
10.57
25.48
23.47
14
18.35
Net margin%
9.11
9.80
11.07
9.09
11.65
9.36
8.70
9.95
11.05
13.43
12.03
9.95
9.87
41
20.79
P/E ratio (avg)x
7.507
8.653
9.189
10.04
9.581
9.582
10.58
10.71
11.38
13.20
35.97
10.71
9.811
58
18.34
EV/EBITx
13.70
13.77
13.57
15.03
13.56
13.85
12.55
13.83
15.11
13.85
11.31
13.85
13.80
8
12.22
FCF yield (avg)%
18.25
18.58
21.53
22.51
25.14
24.30
25.39
25.96
23.71
21.35
22.49
24.30
23.11
5
13.67
FCF margin%
16.02
18.62
16.76
14.60
14.83
12.21
9.60
8.50
7.82
8.41
28.97
8.50
13.41
77
0.201
FCF / Net incomex
1.128
1.117
1.125
0.967
0.834
0.899
0.900
0.917
0.904
0.916
0.656
0.904
0.916
77
22.26
ROIC%
29.73
28.40
27.21
28.59
26.75
25.79
23.49
25.61
28.29
26.19
6.88
25.79
26.98
29
16.79
Return on equity%
12.50
14.00
12.93
14.92
13.46
16.09
15.23
14.54
12.27
12.81
26.26
14.54
13.73
5
9.09
Return on assets%
18.35
18.69
19.71
17.37
19.41
21.63
20.74
23.65
25.70
25.54
2.95
23.65
20.23
52
1,070
EPS₩
842.58
916.63
927.98
917.95
860.72
741.82
710.47
692.80
707.89
684.70
1,135
(4.47%)
(1.49%)
—
7.40
EPS growth%
16.75
17.66
19.48
22.35
24.64
23.45
23.07
24.04
21.60
22.61
6.81
23.07
22.48
67
644.20
Bookvalue per sh₩
300.78
316.97
360.37
355.75
372.11
386.47
417.88
432.71
434.45
453.24
1,119
4.02%
4.93%
—
516.10
FCF per share₩
1,175
1,225
1,335
1,356
1,345
1,433
1,591
1,590
1,599
1,833
447.75
6.40%
5.54%
—
475.34
Dividend per sh₩
493.76
528.23
531.87
516.02
538.21
531.56
486.66
501.46
522.71
492.88
242.30
(1.74%)
(0.61%)
—
14.45
Div yield (avg)%
17.73
15.49
12.96
11.03
12.07
10.34
12.17
11.76
11.37
12.99
24.96
11.76
12.12
60
28.68
Payout ratio%
21.29
18.41
18.55
16.65
15.38
16.62
15.18
15.39
17.09
16.86
15.35
16.62
16.75
44
11.10
Shares (diluted)M
9.822
8.686
7.766
8.417
8.602
8.345
8.767
8.031
7.694
7.557
10.97
(2.56%)
(1.80%)
92
20.50
Buyback yield%
11.53
13.61
14.15
11.97
12.26
10.04
8.38
5.61
5.33
8.32
17.49
8.32
10.79
34
0.965
D/E ratiox
0.373
0.357
0.314
0.276
0.273
0.245
0.238
0.251
0.221
0.192
0.396
0.238
0.262
68
3.843
Enterprise value₩B
15.61
17.80
19.02
17.94
20.06
21.93
22.69
22.92
23.27
23.30
14.12
3.04%
5.56%
13
5.399
LT debt₩B
1.229
1.345
1.280
1.392
1.314
1.254
1.168
1.113
1.074
1.210
4.394
(1.64%)
(0.27%)
81
Revenue
₩18.16B
6.06%
1.00×
Cost of revenue
₩9.515B
5.91%
0.99×
Operating expenses
₩2.954B
6.02%
1.00×