484.7
Revenue₩B
1,827
1,870
1,885
1,872
1,924
1,914
1,908
1,889
1,920
1,970
534.0
0.47%
0.67%
65
21.99
Revenue growth%
6.77
5.36
8.34
6.96
6.16
7.61
6.00
5.52
5.43
3.42
4.92
5.52
6.08
6
10.08
Gross margin%
15.55
13.46
14.85
13.11
10.48
12.82
13.51
11.78
14.52
11.85
25.63
12.82
13.29
16
14.62
Operating margin%
3.22
1.94
4.43
3.55
3.59
3.69
2.18
4.18
2.62
4.23
17.70
3.69
3.57
75
29.67
Net margin%
26.21
25.76
23.61
22.95
20.61
22.06
24.49
25.74
27.69
24.73
29.36
24.73
24.61
50
19.73
P/E ratio (avg)x
20.58
22.71
25.73
29.20
27.93
28.74
32.95
38.92
43.78
51.46
37.38
38.92
28.97
37
23.34
EV/EBITx
6.826
6.995
6.162
5.783
6.377
6.806
6.673
5.837
6.092
5.823
34.76
6.092
6.270
32
27.98
FCF yield (avg)%
21.49
20.32
20.44
21.10
23.50
22.06
22.92
22.45
20.55
17.84
6.44
22.06
21.29
83
6.16
FCF margin%
10.82
13.08
10.59
11.50
13.58
11.97
14.57
17.20
17.57
19.24
16.35
17.20
13.33
68
1.700
FCF / Net incomex
0.083
0.083
0.084
0.087
0.090
0.089
0.079
0.071
0.076
0.072
1.687
0.076
0.083
80
24.56
ROIC%
27.58
25.49
24.75
26.38
28.09
27.39
24.54
24.02
26.03
24.29
4.52
24.54
25.76
44
22.57
Return on equity%
28.22
26.80
29.57
30.83
31.22
29.53
28.05
25.08
23.60
21.28
23.47
25.08
28.14
78
27.22
Return on assets%
4.22
4.70
1.87
2.30
3.20
6.15
5.85
3.73
4.67
3.96
28.63
4.67
4.09
78
1,398
EPS₩
1,172
1,159
1,134
1,132
1,035
940.18
882.32
778.81
713.35
684.13
1,539
(7.95%)
(5.00%)
—
14.29
EPS growth%
15.82
13.48
11.38
13.45
10.93
9.09
10.62
7.73
10.04
8.82
16.53
9.09
10.78
36
3,428
Bookvalue per sh₩
6,889
6,146
6,083
6,446
5,901
6,001
5,563
5,179
5,726
5,118
5,750
(2.81%)
(3.33%)
—
4,135
FCF per share₩
2,443
2,638
2,502
2,191
1,919
1,764
1,863
1,749
1,861
1,884
6,473
(0.36%)
(2.63%)
—
2,597
Dividend per sh₩
9,393
10,728
11,524
12,004
14,335
15,975
15,959
18,299
19,466
22,828
2,787
9.75%
11.22%
—
25.76
Div yield (avg)%
9.56
11.67
12.77
10.52
9.80
9.17
8.58
8.81
9.40
8.74
7.98
8.81
9.48
35
18.58
Payout ratio%
2.10
3.60
2.29
4.96
6.67
9.53
7.52
5.78
4.01
2.20
2.69
5.78
4.49
91
306.7
Shares (diluted)M
427.5
425.8
428.6
432.6
473.5
538.3
609.7
611.4
728.9
753.8
310.0
9.74%
6.34%
80
7.78
Buyback yield%
12.21
13.08
11.70
9.66
8.90
8.88
9.39
8.44
8.50
6.20
5.33
8.50
9.15
57
0.154
D/E ratiox
1.375
1.327
1.248
1.453
1.425
1.450
1.347
1.542
1.459
1.669
1.394
1.459
1.438
31
2,135
Enterprise value₩B
1,124
1,064
999.2
1,112
1,155
1,063
950.5
1,015
922.5
882.3
389.9
(5.24%)
(1.37%)
45
733.2
LT debt₩B
599.2
582.1
632.3
632.7
641.8
626.9
607.0
587.9
637.5
572.5
1,027
(2.26%)
0.48%
29
Revenue
₩1.970T
0.67%
1.00×
Cost of revenue
₩1.224T
0.73%
1.01×
Operating expenses
₩343.7B
0.73%
1.01×
Goodwill & intangibles
16.35%
Spread over hurdle
(2.51%)