15.94
Revenue₩B
10.37
10.70
11.40
12.22
12.93
13.29
14.26
15.10
15.76
17.13
16.71
5.22%
5.23%
47
13.39
Revenue growth%
24.24
22.86
20.25
19.65
21.05
20.35
21.28
21.45
20.09
18.56
10.58
21.05
21.17
12
25.53
Gross margin%
1.91
3.40
2.40
0.40
1.18
0.40
0.40
0.79
1.31
15.34
4.27
0.79
1.24
80
23.63
Operating margin%
3.18
2.15
2.47
1.81
0.40
2.83
5.61
8.60
5.91
29.17
15.87
5.61
2.65
26
4.96
Net margin%
9.85
6.89
9.61
11.19
13.06
14.66
16.37
16.45
14.61
11.66
4.38
14.66
12.30
7
16.07
P/E ratio (avg)x
33.22
34.89
36.46
39.23
41.46
44.86
50.16
48.29
51.75
17.89
21.71
48.29
40.34
47
23.40
EV/EBITx
15.03
15.07
15.71
16.71
19.13
21.71
22.23
22.21
20.77
36.82
29.70
21.71
17.92
82
18.81
FCF yield (avg)%
15.39
14.15
12.90
11.45
10.07
10.20
12.45
12.41
15.31
11.27
3.16
12.41
12.67
70
7.14
FCF margin%
18.61
17.94
16.04
15.25
15.84
15.35
13.65
10.91
13.54
19.23
28.71
13.65
15.59
82
0.364
FCF / Net incomex
0.239
0.284
0.280
0.329
0.345
0.356
0.357
0.383
0.447
1.646
0.863
0.357
0.337
14
9.65
ROIC%
15.37
17.19
17.35
18.23
17.62
16.70
15.50
12.95
11.60
9.39
24.16
15.50
16.10
71
21.73
Return on equity%
22.25
25.05
25.69
27.99
30.48
29.69
27.89
30.35
29.28
29.72
4.23
29.69
27.94
79
17.50
Return on assets%
22.32
23.65
21.71
19.17
20.57
18.01
16.03
15.01
17.11
5.97
7.98
17.11
19.87
39
308.02
EPS₩
816.51
790.10
830.54
834.50
839.22
770.41
772.87
737.20
660.01
337.75
323.53
(4.58%)
(1.01%)
—
24.06
EPS growth%
24.95
23.55
26.29
26.95
27.89
27.15
29.98
31.10
30.49
28.87
9.25
29.98
27.18
89
251.14
Bookvalue per sh₩
646.62
694.67
708.90
715.33
604.42
578.15
509.48
539.22
460.46
679.88
219.12
(8.43%)
(5.57%)
—
670.28
FCF per share₩
342.59
360.74
392.66
387.90
353.54
352.60
385.19
375.83
359.76
568.39
949.26
(1.49%)
0.44%
—
849.09
Dividend per sh₩
857.94
805.01
941.28
1,039
1,087
1,167
1,283
1,401
1,609
308.15
855.27
9.13%
9.00%
—
6.47
Div yield (avg)%
28.54
30.33
30.09
30.69
30.97
28.55
28.69
29.31
27.77
14.89
24.30
28.69
29.00
23
5.60
Payout ratio%
0.40
2.47
1.27
3.57
2.38
3.11
2.54
0.73
3.13
28.53
23.58
2.54
2.43
11
13.18
Shares (diluted)M
17.91
17.05
17.63
18.25
20.12
18.96
20.35
20.73
19.55
13.71
13.73
1.39%
1.70%
18
22.62
Buyback yield%
13.56
15.90
16.59
17.12
16.55
13.83
11.81
13.34
11.52
14.35
19.41
13.34
13.69
46
0.527
D/E ratiox
1.717
1.508
1.681
1.788
1.891
2.068
1.840
1.828
1.935
0.951
1.620
1.891
1.808
13
4.771
Enterprise value₩B
6.873
6.118
5.503
4.822
5.064
5.198
5.491
5.619
6.195
10.66
15.43
5.14%
(0.19%)
20
7.419
LT debt₩B
3.487
3.893
4.463
4.400
4.638
4.591
5.240
5.026
4.727
13.13
15.81
1.44%
2.87%
68
Revenue
₩15.76B
5.23%
1.00×
Cost of revenue
₩9.490B
5.19%
1.00×
Operating expenses
₩3.420B
5.09%
0.99×
Cash and investments
15.22%