12.66
Revenue₩B
12.58
12.83
12.62
12.43
12.65
12.77
12.76
12.71
12.65
12.86
13.65
0.33%
0.39%
34
5.22
Revenue growth%
15.71
15.74
14.88
16.63
16.69
16.41
14.90
13.85
12.00
9.92
28.37
13.85
15.30
58
23.98
Gross margin%
4.32
6.99
6.86
6.76
7.40
8.38
7.20
5.04
5.38
4.76
17.74
5.38
6.81
12
11.31
Operating margin%
20.73
19.99
20.99
19.73
18.49
19.22
20.89
19.67
20.31
20.53
28.44
20.31
20.15
66
14.62
Net margin%
30.02
31.09
30.39
27.54
30.48
29.48
31.44
31.67
29.24
30.60
6.90
30.60
30.43
91
28.58
P/E ratio (avg)x
27.34
26.76
26.68
26.11
27.16
31.43
35.43
37.49
43.62
47.35
35.85
37.49
29.39
83
36.66
EV/EBITx
14.91
14.32
15.43
15.27
16.48
18.40
21.00
20.36
23.11
21.87
31.34
21.00
17.44
44
7.76
FCF yield (avg)%
13.14
12.69
13.54
12.61
9.78
8.25
10.06
7.28
8.69
10.58
4.22
8.69
10.32
41
21.10
FCF margin%
7.07
7.12
8.17
5.30
7.84
9.38
8.48
8.71
7.55
9.76
21.76
8.71
8.00
43
0.391
FCF / Net incomex
1.314
1.349
1.533
1.639
1.791
1.824
2.108
1.989
2.074
2.360
1.642
2.074
1.808
84
25.71
ROIC%
24.90
27.28
24.35
21.67
19.64
17.53
19.01
20.62
18.33
20.19
24.70
19.01
20.40
49
19.42
Return on equity%
0.40
0.40
0.40
0.40
0.40
0.40
0.53
2.29
2.27
4.76
25.88
2.27
0.40
79
4.85
Return on assets%
5.81
4.61
3.68
6.51
5.01
4.67
6.82
7.81
6.93
5.33
15.39
6.82
5.57
44
259.24
EPS₩
222.97
211.11
215.61
195.81
182.37
168.65
177.60
177.25
172.99
176.69
276.90
(0.63%)
(2.74%)
—
8.92
EPS growth%
3.60
3.20
3.57
4.46
6.48
8.47
10.59
10.94
12.17
10.48
18.38
10.59
7.47
21
571.58
Bookvalue per sh₩
518.57
532.05
510.73
495.49
473.09
501.70
539.32
528.56
587.14
634.42
380.27
6.04%
3.32%
—
366.66
FCF per share₩
739.16
772.14
900.34
992.69
1,059
1,207
1,235
1,381
1,527
1,606
271.77
8.68%
7.53%
—
191.66
Dividend per sh₩
589.63
570.90
656.67
619.17
585.36
626.81
668.32
707.80
753.39
819.27
408.59
6.95%
3.16%
—
25.84
Div yield (avg)%
5.30
7.23
10.06
11.02
10.98
8.11
9.15
7.28
8.04
7.09
13.29
8.04
8.07
55
13.67
Payout ratio%
18.28
16.50
17.56
20.56
18.24
19.95
22.63
24.17
24.91
25.61
21.76
24.17
20.25
48
18.70
Shares (diluted)M
19.53
20.85
21.12
21.89
22.78
24.88
24.64
28.15
31.39
32.36
18.57
7.27%
4.61%
19
25.18
Buyback yield%
7.42
8.91
9.65
9.25
9.93
9.05
8.05
8.01
9.72
9.45
24.62
9.05
9.15
49
0.147
D/E ratiox
0.664
0.610
0.566
0.490
0.521
0.547
0.484
0.420
0.383
0.333
1.706
0.420
0.505
92
6.429
Enterprise value₩B
4.050
4.097
3.694
3.750
3.372
3.213
3.371
3.480
3.269
3.294
9.972
(0.47%)
(1.88%)
67
4.466
LT debt₩B
3.756
4.076
4.460
5.203
4.986
4.838
4.942
4.871
5.598
5.822
3.118
3.15%
4.68%
9
Revenue
₩12.86B
0.39%
1.00×
Cost of revenue
₩7.725B
0.50%
1.01×
Operating expenses
₩1.554B
0.12%
0.97×
Cash and investments
15.92%