11.92
Revenue₩B
11.64
12.57
13.43
14.26
15.14
16.07
17.40
18.69
19.82
21.06
12.27
6.82%
6.95%
11
29.28
Revenue growth%
22.95
22.50
23.72
26.01
25.39
22.89
24.13
23.18
22.17
20.98
10.56
22.89
23.07
83
22.92
Gross margin%
28.07
29.09
27.63
25.61
24.67
25.04
25.71
24.68
27.26
27.85
27.40
25.71
26.48
71
13.82
Operating margin%
11.42
10.88
11.95
10.19
7.53
7.46
10.27
11.14
8.92
10.26
12.98
10.26
10.27
55
3.84
Net margin%
20.03
18.74
20.48
19.48
21.31
23.68
22.48
22.15
24.91
25.00
4.51
23.68
21.73
12
34.32
P/E ratio (avg)x
42.76
46.90
53.96
60.21
61.64
69.69
77.54
86.07
93.64
100.6
20.94
86.07
65.66
38
27.65
EV/EBITx
12.54
13.89
13.20
14.12
14.92
13.86
13.98
15.98
15.11
14.25
15.24
14.25
14.05
77
27.24
FCF yield (avg)%
32.87
31.94
34.54
31.66
28.98
27.20
24.21
25.18
26.01
25.56
10.25
25.56
28.09
14
10.91
FCF margin%
4.98
5.39
3.27
2.35
0.40
0.40
3.02
2.25
0.40
2.58
19.95
2.25
2.47
39
1.654
FCF / Net incomex
0.493
0.487
0.500
0.529
0.592
0.570
0.521
0.583
0.562
0.516
0.770
0.562
0.525
58
28.89
ROIC%
19.64
20.77
20.42
19.08
21.12
22.12
19.76
19.47
18.77
18.08
15.05
19.47
19.70
94
14.13
Return on equity%
26.45
26.23
28.11
28.87
30.40
32.41
31.57
32.01
34.56
33.84
26.19
32.41
30.99
61
18.73
Return on assets%
26.90
27.44
26.97
27.44
29.26
31.71
32.70
34.24
35.31
36.25
24.73
34.24
30.48
69
444.45
EPS₩
710.99
655.01
699.49
694.39
659.63
646.16
663.55
715.07
731.08
837.31
460.64
4.89%
2.53%
—
6.99
EPS growth%
22.50
21.59
24.17
26.28
28.33
26.52
29.05
31.82
34.08
32.50
15.19
31.82
27.42
17
1,034
Bookvalue per sh₩
1,154
1,126
1,182
1,195
1,096
985.77
1,020
1,027
984.62
1,013
1,059
(1.56%)
(2.15%)
—
876.18
FCF per share₩
1,114
1,229
1,314
1,480
1,458
1,619
1,767
1,663
1,612
1,565
554.64
1.42%
3.87%
—
852.69
Dividend per sh₩
702.90
716.58
644.37
687.83
699.38
701.60
612.88
597.87
532.02
524.79
192.02
(5.58%)
(3.82%)
—
11.90
Div yield (avg)%
33.81
36.05
36.22
36.33
38.99
39.04
41.21
43.33
46.09
46.39
12.10
43.33
39.01
92
6.64
Payout ratio%
25.35
25.83
28.08
26.36
24.56
24.70
21.72
22.75
19.99
19.43
21.82
21.72
24.63
7
17.02
Shares (diluted)M
23.98
24.79
27.71
29.71
28.84
32.75
36.43
42.00
47.68
53.93
17.24
13.33%
9.18%
54
29.93
Buyback yield%
0.58
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.54
11.84
0.40
0.40
51
0.257
D/E ratiox
1.152
1.287
1.304
1.311
1.490
1.403
1.452
1.397
1.537
1.478
0.634
1.452
1.400
28
5.958
Enterprise value₩B
4.844
5.573
5.536
5.475
5.700
6.639
7.730
8.606
10.02
10.68
2.382
13.37%
8.03%
50
3.876
LT debt₩B
2.876
2.871
2.706
2.747
2.473
2.514
2.390
2.525
2.463
2.241
16.12
(1.95%)
(3.13%)
11
Revenue
₩21.06B
6.95%
1.00×
Cost of revenue
₩14.74B
6.95%
1.00×
Operating expenses
₩3.085B
6.70%
0.98×
Cash and investments
16.65%