2.166
Revenue₩B
9.016
9.649
10.39
10.95
11.45
12.00
12.54
13.18
13.93
14.70
2.226
5.13%
5.93%
28
23.28
Revenue growth%
20.12
22.49
19.75
22.20
24.42
22.68
19.94
21.63
18.74
17.79
7.95
19.94
20.87
47
13.27
Gross margin%
1.44
0.40
0.40
2.77
5.21
3.24
0.82
0.40
0.40
2.29
10.05
0.82
1.13
24
12.61
Operating margin%
21.16
19.54
21.25
19.57
16.71
15.58
14.40
12.37
13.03
12.94
22.29
13.03
16.15
51
25.42
Net margin%
10.38
8.17
7.91
5.41
2.79
2.31
0.40
2.69
0.40
1.37
27.15
1.37
2.74
26
8.738
P/E ratio (avg)x
21.96
23.39
24.30
25.99
23.09
23.98
23.93
26.13
28.07
25.30
23.86
25.30
24.14
75
26.13
EV/EBITx
9.660
9.231
10.24
11.18
11.49
12.35
12.73
14.75
15.08
15.71
21.81
14.75
11.92
92
21.13
FCF yield (avg)%
19.83
22.78
23.41
25.30
25.48
27.40
26.34
27.85
29.83
27.48
11.40
27.48
25.91
41
11.10
FCF margin%
12.95
15.56
14.48
13.12
11.66
13.17
11.72
13.57
13.76
16.18
28.42
13.57
13.37
45
1.647
FCF / Net incomex
0.411
0.395
0.381
0.374
0.361
0.397
0.422
0.413
0.432
0.492
1.797
0.422
0.404
25
7.52
ROIC%
26.31
28.50
31.23
32.07
33.23
31.89
33.04
30.70
33.61
34.99
2.24
33.04
31.98
70
25.65
Return on equity%
29.62
30.37
31.08
30.71
30.56
30.35
28.31
26.80
27.17
25.36
26.58
27.17
29.99
53
26.71
Return on assets%
19.43
20.50
21.95
23.81
23.07
23.53
24.12
24.81
22.54
24.38
27.64
24.12
23.30
49
100.92
EPS₩
133.06
154.80
162.51
156.46
154.64
168.35
186.56
185.02
192.74
204.75
112.17
5.78%
4.50%
—
18.78
EPS growth%
15.63
16.27
15.85
18.10
17.30
17.69
18.16
15.34
14.05
15.67
7.33
15.67
16.06
68
218.75
Bookvalue per sh₩
281.02
320.44
378.47
449.10
490.14
484.00
517.35
609.95
739.22
782.85
134.50
9.82%
12.45%
—
89.69
FCF per share₩
129.66
119.58
121.82
127.78
146.28
146.99
149.79
151.03
168.89
170.05
38.94
3.06%
4.11%
—
109.11
Dividend per sh₩
54.68
60.07
59.94
60.48
69.54
69.76
82.26
86.95
92.40
97.43
224.38
6.98%
6.67%
—
23.04
Div yield (avg)%
23.85
26.67
29.21
31.73
33.11
35.30
37.67
40.61
43.19
43.44
27.48
40.61
34.21
47
4.24
Payout ratio%
17.62
16.87
17.43
18.15
15.27
13.79
15.45
17.56
19.36
16.64
4.54
16.64
17.15
94
20.78
Shares (diluted)M
28.74
31.68
35.65
38.65
39.00
43.54
44.36
46.39
48.73
54.75
21.57
7.02%
7.20%
88
2.30
Buyback yield%
0.53
0.40
1.39
2.38
0.40
0.40
0.91
2.31
2.51
5.39
16.29
2.31
1.15
49
1.172
D/E ratiox
2.258
2.693
2.928
2.971
3.247
3.773
3.737
3.839
3.887
4.483
0.674
3.839
3.492
20
11.67
Enterprise value₩B
0.772
0.861
0.808
0.820
0.757
0.768
0.853
0.754
0.700
0.670
7.808
(2.42%)
(2.47%)
86
6.663
LT debt₩B
3.824
3.988
3.762
4.214
4.453
4.197
4.658
4.795
4.764
4.562
11.57
0.49%
2.18%
87
Revenue
₩14.70B
5.93%
1.00×
Cost of revenue
₩10.04B
5.80%
0.99×
Operating expenses
₩2.670B
6.08%
1.01×
Cash and investments
15.68%
Property and equipment
14.73%
Spread over hurdle
34.13%