4.467
Revenue₩B
4.409
4.534
4.629
4.917
5.034
5.364
5.619
5.850
6.144
6.547
4.861
5.40%
4.51%
15
25.60
Revenue growth%
19.68
21.81
19.97
18.98
19.09
21.88
22.46
21.09
20.95
21.89
9.58
21.88
21.02
29
17.90
Gross margin%
25.19
25.91
23.56
21.81
20.05
22.08
20.26
19.96
18.06
16.53
11.87
19.96
21.03
45
3.06
Operating margin%
20.27
19.07
18.85
16.15
16.84
15.52
17.90
19.34
20.48
20.26
20.46
19.34
18.96
17
22.01
Net margin%
28.01
27.98
25.09
27.90
28.41
29.13
30.05
30.19
32.28
29.92
18.29
30.05
28.77
82
23.97
P/E ratio (avg)x
12.50
11.60
11.43
11.50
12.09
11.20
10.68
10.86
11.64
12.01
28.21
11.20
11.55
15
36.77
EV/EBITx
36.59
41.04
47.39
56.32
62.54
67.25
66.01
65.54
72.57
79.85
24.88
67.25
64.04
90
15.78
FCF yield (avg)%
7.78
6.44
8.74
9.00
11.52
8.69
7.38
7.04
6.03
8.82
15.31
7.38
8.23
55
28.72
FCF margin%
1.96
4.18
5.18
7.77
8.91
11.83
14.75
12.65
10.62
13.55
12.19
12.65
9.76
84
1.471
FCF / Net incomex
0.676
0.658
0.568
0.481
0.501
0.516
0.463
0.434
0.426
0.380
0.487
0.434
0.491
91
7.38
ROIC%
1.03
0.40
0.40
3.34
3.53
5.28
3.75
6.16
5.38
2.49
12.71
5.28
3.43
24
29.06
Return on equity%
14.65
16.81
13.83
14.25
12.78
14.83
16.01
13.25
12.74
12.33
27.93
13.25
14.04
47
10.00
Return on assets%
29.06
29.79
26.90
29.13
26.97
28.23
30.76
31.54
30.83
30.71
2.32
30.76
29.46
42
164.10
EPS₩
138.88
153.48
139.19
143.91
126.96
129.68
122.17
134.31
119.16
108.55
167.65
(3.09%)
(1.88%)
—
13.15
EPS growth%
3.48
1.57
1.61
2.30
3.26
6.06
5.69
3.30
1.11
0.40
25.51
3.30
2.78
20
299.91
Bookvalue per sh₩
305.45
300.43
339.08
356.37
347.91
371.64
413.70
457.70
511.80
524.35
210.52
8.55%
5.49%
—
307.65
FCF per share₩
203.65
200.36
233.15
235.84
222.39
210.59
206.22
222.84
235.87
244.29
326.75
1.90%
1.42%
—
283.43
Dividend per sh₩
202.09
212.95
191.97
197.02
178.46
179.56
193.77
174.52
164.48
173.36
70.03
(0.58%)
(0.52%)
—
25.53
Div yield (avg)%
21.10
19.17
17.34
14.80
13.03
10.61
11.50
11.34
9.54
11.59
8.86
11.34
12.31
36
22.06
Payout ratio%
9.52
8.76
10.60
7.64
4.91
6.18
7.10
5.89
4.49
6.70
24.22
6.18
6.90
82
6.919
Shares (diluted)M
7.063
7.548
7.858
8.164
8.184
7.896
7.928
8.496
8.305
8.736
6.906
1.31%
1.50%
93
24.20
Buyback yield%
9.43
9.31
9.68
9.91
8.53
9.39
9.27
9.30
6.64
3.68
29.66
9.27
9.30
73
0.848
D/E ratiox
1.329
1.500
1.669
1.794
1.880
1.843
2.059
2.260
2.062
1.872
0.206
2.059
1.857
71
4.054
Enterprise value₩B
3.348
2.839
2.800
2.633
2.487
2.409
2.230
2.337
2.002
1.723
0.374
(7.08%)
(5.81%)
81
1.589
LT debt₩B
3.933
3.418
3.669
3.366
3.428
3.618
3.797
3.915
3.757
3.553
4.769
0.71%
(2.12%)
12
Revenue
₩6.547B
4.51%
1.00×
Cost of revenue
₩2.923B
4.13%
0.96×
Operating expenses
₩1.427B
4.56%
1.01×
Goodwill & intangibles
14.02%