6.903
Revenue₩B
9.067
9.189
9.164
9.364
9.405
9.403
9.329
9.292
9.473
9.658
7.559
0.53%
0.45%
39
4.70
Revenue growth%
0.43
0.83
2.75
3.51
4.92
4.64
2.14
4.06
4.91
5.89
27.80
4.64
3.79
34
21.52
Gross margin%
11.56
11.58
9.32
9.53
11.34
9.19
11.78
14.32
14.04
11.28
7.10
11.78
11.45
49
15.57
Operating margin%
18.15
21.06
20.46
21.07
19.77
22.11
20.79
22.21
21.71
22.84
9.67
22.11
21.06
86
17.70
Net margin%
30.94
31.11
33.63
35.33
35.91
36.61
35.86
37.45
35.93
33.49
13.28
35.93
35.59
43
28.38
P/E ratio (avg)x
9.564
10.07
10.76
10.07
11.59
11.94
11.30
10.98
11.65
11.57
26.59
11.57
11.14
11
11.87
EV/EBITx
21.30
23.90
26.92
27.93
33.04
36.63
44.22
50.76
60.12
67.06
9.876
50.76
34.84
75
26.39
FCF yield (avg)%
19.13
21.75
20.86
19.54
18.51
16.08
17.82
16.38
15.50
18.19
4.68
16.38
18.35
63
19.74
FCF margin%
7.24
4.84
3.74
5.97
3.62
2.96
3.61
1.83
4.53
7.35
2.95
3.61
4.14
5
1.507
FCF / Net incomex
1.449
1.353
1.458
1.566
1.648
1.629
1.681
1.531
1.628
1.684
0.727
1.629
1.597
72
7.10
ROIC%
25.31
23.86
25.76
22.84
20.13
21.00
23.82
22.80
23.94
22.99
9.75
22.99
23.40
68
21.72
Return on equity%
6.30
7.13
7.07
9.32
9.50
11.52
9.70
9.97
10.84
11.18
20.15
10.84
9.60
60
7.35
Return on assets%
13.31
13.17
11.08
12.72
11.24
13.74
14.10
14.11
15.18
17.15
21.64
14.11
13.53
83
283.49
EPS₩
606.19
604.67
588.06
619.14
676.30
763.91
900.21
1,041
1,068
1,252
294.96
13.11%
8.63%
—
6.29
EPS growth%
1.04
3.05
4.59
5.45
4.10
4.95
2.71
2.57
0.40
0.40
20.70
2.57
2.88
26
117.76
Bookvalue per sh₩
185.81
167.87
175.51
196.00
201.68
209.63
213.15
191.76
205.67
187.70
109.28
(1.43%)
1.09%
—
440.96
FCF per share₩
160.04
169.14
169.36
174.89
167.65
149.31
155.96
153.40
141.63
127.28
516.96
(5.36%)
(3.30%)
—
488.06
Dividend per sh₩
107.40
95.65
107.26
117.47
116.56
121.52
125.04
134.56
130.17
145.17
125.70
4.49%
2.95%
—
4.82
Div yield (avg)%
27.17
28.20
29.94
31.97
32.17
30.87
29.97
27.94
24.95
23.15
24.21
27.94
29.07
71
27.27
Payout ratio%
11.77
9.58
10.97
12.97
12.51
15.27
13.62
12.54
12.79
11.19
23.57
12.79
12.52
5
15.37
Shares (diluted)M
19.38
19.88
21.07
20.70
20.89
22.01
22.07
24.87
26.96
28.18
15.26
6.17%
4.51%
70
13.85
Buyback yield%
20.71
21.35
21.76
24.43
21.87
24.67
26.73
24.72
25.42
26.21
2.66
25.42
24.55
26
0.897
D/E ratiox
0.899
0.972
1.039
1.050
0.968
0.950
0.856
0.755
0.815
0.736
0.203
0.815
0.924
63
5.151
Enterprise value₩B
4.514
4.989
4.474
4.193
4.532
4.770
5.227
4.978
4.666
5.285
7.662
3.12%
2.51%
85
4.985
LT debt₩B
12.92
13.38
15.71
16.62
16.67
19.39
19.09
19.39
19.64
22.35
0.786
6.04%
7.05%
86
Revenue
₩9.658B
0.45%
1.00×
Cost of revenue
₩6.648B
0.33%
0.99×
Operating expenses
₩1.551B
0.76%
1.03×
Cash and investments
17.50%
Goodwill & intangibles
14.95%