14.54
Revenue₩B
34.64
35.14
34.81
35.29
35.18
34.65
34.36
34.57
34.65
33.93
15.60
(0.72%)
(0.14%)
30
13.06
Revenue growth%
14.42
16.54
14.60
13.06
10.70
8.69
8.93
9.53
10.35
11.16
3.96
9.53
10.93
26
19.95
Gross margin%
34.69
36.32
38.20
38.73
38.81
40.88
41.22
40.53
40.03
41.00
23.27
40.88
39.42
65
21.23
Operating margin%
5.43
6.05
5.95
6.92
4.20
3.47
2.65
5.00
3.44
5.27
12.32
3.47
5.13
17
19.82
Net margin%
23.64
24.12
25.40
23.79
21.37
23.81
26.35
26.40
27.34
27.24
4.52
26.40
24.76
78
28.60
P/E ratio (avg)x
36.84
38.00
43.68
46.18
47.54
51.96
52.01
56.84
67.20
79.29
31.25
56.84
49.75
42
9.399
EV/EBITx
26.87
26.13
28.18
32.42
35.34
38.56
42.46
44.20
51.84
58.42
10.24
44.20
36.95
43
23.09
FCF yield (avg)%
21.23
23.00
20.85
23.26
22.47
20.88
19.32
21.47
19.92
20.67
6.99
20.67
21.05
83
11.21
FCF margin%
25.58
22.65
23.69
25.29
25.22
24.40
24.10
25.61
26.79
24.84
5.29
24.84
25.03
41
1.164
FCF / Net incomex
2.596
3.090
3.551
3.467
3.990
4.458
4.936
5.752
5.908
6.136
0.735
5.752
4.224
49
11.25
ROIC%
29.90
28.93
25.95
23.41
23.61
25.07
22.32
21.02
19.42
17.69
26.72
21.02
23.51
38
13.53
Return on equity%
20.92
19.02
16.66
18.87
21.60
21.23
19.80
20.02
18.90
21.13
14.83
20.02
19.91
47
26.10
Return on assets%
10.48
11.11
9.88
11.77
9.53
9.96
8.99
6.74
5.87
3.41
5.81
6.74
9.71
89
641.08
EPS₩
403.98
430.44
464.34
477.80
533.85
585.23
618.23
611.06
636.76
654.71
660.34
4.17%
6.54%
—
8.84
EPS growth%
12.61
12.71
12.19
13.01
11.16
9.50
12.11
9.46
11.49
10.36
5.27
10.36
11.80
56
480.34
Bookvalue per sh₩
323.02
328.05
386.06
436.51
452.53
548.36
556.90
647.47
752.72
799.19
829.80
12.05%
11.32%
—
1,017
FCF per share₩
571.64
524.60
531.32
489.33
532.20
537.65
521.55
523.36
498.65
447.39
796.54
(3.41%)
(3.11%)
—
445.71
Dividend per sh₩
972.09
1,052
1,060
940.93
1,000
974.55
894.65
919.67
941.38
897.05
1,036
(2.15%)
(0.32%)
—
27.49
Div yield (avg)%
8.95
8.40
6.49
5.10
3.91
6.39
6.04
4.34
1.53
0.40
3.52
4.34
5.57
35
4.17
Payout ratio%
9.94
11.62
11.99
11.63
10.26
8.32
9.02
11.65
13.38
11.77
22.50
11.65
11.63
72
15.43
Shares (diluted)M
12.86
12.52
13.18
13.53
13.52
13.88
15.02
13.40
12.65
11.63
15.74
(2.96%)
(0.24%)
50
15.19
Buyback yield%
16.07
16.41
16.42
18.28
20.62
19.88
21.08
19.73
22.59
20.72
19.26
20.72
19.81
63
0.902
D/E ratiox
1.538
1.477
1.650
1.712
1.705
1.540
1.652
1.533
1.600
1.608
0.994
1.600
1.604
6
3.047
Enterprise value₩B
2.391
2.494
2.385
2.580
2.676
2.581
2.594
2.472
2.404
2.205
19.79
(3.80%)
0.08%
79
13.59
LT debt₩B
20.81
23.20
21.23
20.58
22.58
20.26
20.08
20.65
21.71
23.58
3.208
0.87%
1.47%
50
Revenue
₩33.93B
(0.14%)
1.00×
Cost of revenue
₩17.54B
(0.31%)
0.98×
Operating expenses
₩7.934B
(0.18%)
1.00×
Property and equipment
17.28%