599.0
Revenue₩B
906.6
917.6
921.5
907.3
930.2
914.0
935.4
915.5
899.1
905.5
629.3
(0.54%)
(0.05%)
95
28.52
Revenue growth%
20.33
17.82
17.43
16.24
14.35
15.02
16.91
17.53
14.90
15.48
12.91
15.48
16.57
61
26.34
Gross margin%
15.61
14.13
15.34
15.58
15.56
17.99
17.90
18.05
15.55
18.46
25.21
17.99
15.60
86
10.01
Operating margin%
2.40
3.26
0.75
2.62
0.52
0.40
0.40
2.75
0.40
2.29
12.53
0.40
1.52
7
19.73
Net margin%
13.81
13.35
15.24
15.38
12.42
14.41
16.64
17.60
16.69
15.60
21.22
16.64
15.31
84
28.11
P/E ratio (avg)x
16.76
16.22
17.64
16.17
17.45
17.40
18.18
17.51
16.98
16.88
33.39
17.40
17.19
9
6.857
EV/EBITx
31.78
31.27
32.01
35.24
31.17
33.58
34.86
38.46
40.81
38.73
24.50
38.46
34.22
83
3.34
FCF yield (avg)%
5.07
3.29
1.89
2.37
3.98
3.34
2.65
1.66
3.54
5.12
2.40
3.34
3.31
69
18.83
FCF margin%
0.40
0.40
0.40
3.06
3.29
3.69
1.58
0.40
0.40
0.64
20.57
0.64
0.52
40
0.725
FCF / Net incomex
1.268
1.285
1.360
1.527
1.483
1.323
1.261
1.305
1.414
1.323
1.095
1.323
1.323
10
11.14
ROIC%
30.12
29.33
31.72
31.53
28.79
30.91
28.14
26.21
27.77
27.18
27.93
27.77
29.06
7
27.28
Return on equity%
26.88
27.26
24.77
23.27
22.94
25.41
22.44
24.10
23.65
24.60
3.29
24.10
24.35
73
14.43
Return on assets%
25.62
25.41
27.91
30.34
28.83
28.08
26.00
28.36
26.07
26.75
13.44
26.75
27.33
40
428.77
EPS₩
660.05
676.48
682.00
708.89
736.16
654.08
566.41
592.26
626.78
649.34
477.56
(2.48%)
0.56%
—
4.33
EPS growth%
21.37
24.29
27.21
26.31
24.38
25.95
28.17
28.67
31.47
31.67
4.09
28.67
26.76
74
364.23
Bookvalue per sh₩
1,131
1,154
1,147
1,116
1,229
1,446
1,606
1,711
2,065
2,336
553.64
13.70%
7.33%
—
797.89
FCF per share₩
917.93
918.15
907.54
857.59
989.93
1,016
1,150
1,120
1,067
1,002
340.48
0.24%
2.34%
—
275.23
Dividend per sh₩
745.69
793.43
736.13
805.97
868.42
858.41
947.97
1,014
1,023
1,109
312.38
5.01%
3.07%
—
6.38
Div yield (avg)%
16.81
16.81
17.73
19.98
19.20
20.90
23.13
22.23
21.56
19.69
8.84
21.56
19.84
70
11.81
Payout ratio%
19.07
17.19
17.72
15.38
14.84
16.40
15.60
14.69
13.47
13.50
12.61
14.69
15.49
69
204.9
Shares (diluted)M
216.5
200.4
212.4
202.4
200.1
213.7
228.7
234.2
254.7
277.5
202.6
6.76%
3.15%
26
22.12
Buyback yield%
22.96
24.59
22.80
24.57
22.51
20.25
17.86
15.39
15.30
18.04
24.65
17.86
21.38
9
0.491
D/E ratiox
2.866
3.368
3.552
3.650
4.243
4.586
4.869
5.755
6.106
7.075
0.543
5.755
4.414
74
335.4
Enterprise value₩B
48.84
47.46
54.86
65.00
71.14
76.80
86.83
101.7
106.4
114.3
413.1
9.94%
9.34%
18
323.2
LT debt₩B
279.0
303.5
293.4
295.4
280.8
266.3
252.3
261.4
283.6
276.1
469.4
(0.34%)
(0.22%)
28
Revenue
₩905.5B
(0.05%)
1.00×
Cost of revenue
₩557.7B
0.02%
1.01×
Operating expenses
₩202.0B
(0.65%)
0.94×