94.30
Revenue₩B
54.51
58.81
63.44
70.37
76.64
82.22
88.33
95.08
105.2
112.0
96.23
7.88%
8.18%
61
3.64
Revenue growth%
6.61
9.22
7.45
9.86
9.56
9.42
12.13
13.75
11.23
12.36
4.32
12.13
9.71
8
10.49
Combined R.%
86.14
87.51
87.65
86.25
87.85
87.43
86.79
85.35
86.92
88.09
5.08
86.92
87.17
95
28.32
Operating margin%
27.03
25.02
23.52
25.06
23.19
24.86
26.58
28.91
27.75
27.65
7.50
27.65
25.82
73
29.03
Net margin%
2.87
4.08
3.73
1.89
2.87
5.17
3.52
1.06
2.06
0.40
22.33
2.06
2.87
91
18.29
P/E ratio (avg)x
25.05
25.58
28.19
26.66
25.10
23.22
24.63
25.02
25.41
25.28
32.96
25.02
25.19
9
24.28
P/TBVx
20.60
22.62
24.12
24.12
25.12
21.75
22.91
20.70
18.81
16.78
12.54
20.70
22.19
19
36.11
P/Bx
20.88
22.60
23.80
23.84
21.77
23.67
25.70
27.81
27.46
29.05
14.88
27.46
23.82
16
22.83
Prem. grth%
22.84
20.81
18.98
21.24
22.09
19.71
20.35
19.38
22.09
20.72
4.01
20.35
20.76
61
13.24
Invest. yld%
22.62
24.80
25.95
25.82
27.62
27.49
27.26
29.67
31.37
33.27
3.43
29.67
27.37
77
4.28
BVPS grth%
6.92
4.18
1.50
2.41
2.42
2.47
3.26
1.92
4.32
2.82
15.02
2.82
2.64
23
6.94
Return on equity%
17.98
18.56
16.99
18.39
20.26
21.53
20.45
22.69
24.02
25.45
17.55
22.69
20.36
35
29.43
Return on assets%
10.33
12.24
10.72
11.41
11.10
11.78
9.87
12.55
15.34
16.18
13.43
12.55
11.59
24
637.42
EPS₩
205.40
183.91
200.34
195.18
181.19
198.13
203.20
218.20
194.59
198.95
675.98
1.89%
(1.15%)
—
4.76
EPS growth%
18.23
20.67
17.76
19.40
22.31
22.20
23.79
22.34
24.39
24.52
20.64
23.79
22.25
87
361.71
Bookvalue per sh₩
219.14
210.94
231.97
224.12
213.54
248.17
275.16
323.57
342.11
344.49
203.20
10.04%
4.11%
—
522.97
TBV/sh₩
565.63
494.63
440.58
459.96
397.02
364.91
312.68
314.34
329.60
309.19
491.73
(4.88%)
(6.31%)
—
201.05
Dividend per sh₩
643.88
670.34
708.91
774.08
705.55
690.05
719.12
805.24
896.41
952.74
461.24
6.19%
3.91%
—
11.00
Div yield (avg)%
10.06
12.45
13.64
16.07
13.18
14.34
14.53
12.37
13.02
11.09
5.69
13.02
13.10
88
22.00
Payout ratio%
32.19
29.27
29.52
27.12
26.97
29.60
32.52
30.07
28.29
27.26
14.75
29.60
29.39
41
116.1
Shares (diluted)M
162.8
168.7
164.9
184.0
186.1
177.7
196.6
198.0
203.5
213.1
113.5
2.75%
3.09%
87
21.09
Buyback yield%
26.31
24.34
24.16
26.37
24.03
22.92
23.24
24.36
25.25
26.66
14.45
24.36
24.35
35
1.231
D/E ratiox
1.105
1.264
1.358
1.458
1.730
1.805
2.020
2.348
2.633
2.832
0.535
2.348
1.768
20
76.12
Assets₩B
154.9
168.8
186.3
196.8
204.9
229.7
244.7
265.3
287.1
312.3
119.6
8.79%
8.01%
43
103.8
LT debt₩B
12.70
13.02
14.64
14.08
13.78
14.66
14.74
15.26
14.40
13.95
124.2
0.25%
0.95%
28
Revenue
₩112.0B
8.18%
1.00×
Claims and benefits
₩63.56B
8.41%
1.02×
Total costs
₩90.65B
8.41%
1.02×