26.19
Revenue₩B
17.76
19.07
20.94
22.19
23.95
26.41
28.57
30.66
33.13
36.18
29.33
8.60%
8.02%
71
5.87
Revenue growth%
11.56
9.42
12.26
14.19
15.97
14.95
14.51
12.07
10.22
11.85
29.45
12.07
12.16
12
25.84
Gross margin%
12.68
11.04
11.72
12.73
13.26
12.73
13.92
11.09
13.65
15.75
3.97
13.65
12.73
54
18.83
Operating margin%
9.13
7.46
5.95
5.58
7.31
7.17
8.73
8.97
7.04
4.41
8.84
7.17
7.24
63
19.11
Net margin%
24.65
25.77
24.37
21.78
19.02
16.26
14.65
15.80
14.21
11.65
20.76
14.65
17.64
44
23.16
P/E ratio (avg)x
57.94
56.99
63.30
72.77
82.78
80.14
78.43
72.99
81.90
89.30
22.24
80.14
75.71
17
14.64
EV/EBITx
35.34
39.14
44.58
52.08
55.36
60.26
69.13
75.21
77.72
78.98
35.39
75.21
57.81
31
9.29
FCF yield (avg)%
22.76
22.68
20.05
19.60
18.27
18.29
20.05
17.78
16.17
18.56
21.20
18.29
19.08
27
8.39
FCF margin%
13.22
11.05
8.18
10.40
10.51
7.72
6.97
6.78
5.15
2.52
5.69
6.78
7.95
44
1.008
FCF / Net incomex
1.440
1.653
1.627
1.619
1.921
1.900
2.153
2.524
2.735
2.699
1.724
2.524
1.910
37
20.24
ROIC%
18.14
20.13
17.65
17.66
17.58
19.06
21.70
19.71
18.73
21.44
10.40
19.71
18.90
81
25.65
Return on equity%
21.78
24.39
21.53
22.25
20.67
22.82
20.48
22.25
19.51
21.26
2.47
21.26
21.66
12
26.15
Return on assets%
18.76
20.85
23.77
21.79
20.45
19.90
19.38
17.35
17.84
19.58
19.03
19.38
19.74
18
326.05
EPS₩
241.75
224.48
225.19
212.43
215.35
205.42
189.78
197.34
208.43
203.24
345.59
(1.15%)
(1.21%)
—
10.51
EPS growth%
27.75
29.14
27.72
27.30
30.02
28.96
29.66
30.45
31.43
29.67
29.69
29.67
29.40
89
70.54
Bookvalue per sh₩
80.71
90.19
88.51
96.12
114.89
118.40
115.12
116.06
124.05
147.72
176.10
5.16%
7.06%
—
319.24
FCF per share₩
110.73
120.34
124.41
115.52
118.05
107.24
114.89
123.26
119.68
124.54
213.87
1.08%
0.58%
—
286.46
Dividend per sh₩
168.72
152.91
152.60
150.73
146.04
152.09
141.71
126.36
126.70
124.14
258.08
(3.20%)
(2.98%)
—
11.92
Div yield (avg)%
8.79
10.26
10.43
11.06
12.93
13.43
13.78
12.79
12.37
13.01
20.42
13.01
12.58
90
17.40
Payout ratio%
15.11
13.93
12.56
12.52
14.66
14.01
13.50
12.23
11.23
11.98
17.91
12.23
13.03
64
36.09
Shares (diluted)M
38.34
38.85
42.86
38.60
41.30
44.95
46.05
51.16
47.36
47.77
37.16
2.96%
3.46%
57
23.08
Buyback yield%
27.11
28.93
31.22
31.21
31.22
31.89
30.77
31.61
29.96
32.07
3.80
31.61
31.21
56
1.071
D/E ratiox
0.172
0.181
0.184
0.191
0.169
0.150
0.143
0.142
0.142
0.150
0.326
0.143
0.160
23
17.97
Enterprise value₩B
19.89
19.79
18.31
17.68
18.86
17.94
18.54
17.96
18.26
16.52
20.68
(2.61%)
(1.20%)
9
20.20
LT debt₩B
23.60
22.52
20.92
23.63
25.45
28.79
31.83
29.18
33.62
38.66
4.700
8.73%
4.90%
88
Revenue
₩36.18B
8.02%
1.00×
Cost of revenue
₩21.84B
7.99%
1.00×
Operating expenses
₩5.209B
7.24%
0.93×
Cash and investments
16.91%