38.90
Revenue₩B
67.11
69.94
69.88
69.84
69.74
70.42
71.21
72.64
73.48
75.33
39.79
1.55%
1.61%
76
9.93
Revenue growth%
20.32
17.84
15.99
13.22
11.71
9.92
12.48
9.51
9.17
9.96
2.99
9.92
12.09
27
17.49
Gross margin%
30.60
33.02
32.33
32.60
34.46
31.54
32.56
34.89
32.41
34.00
13.79
32.56
32.58
58
26.51
Operating margin%
22.70
25.19
22.52
21.01
18.53
16.82
15.98
14.36
12.27
9.27
15.59
14.36
17.68
63
12.97
Net margin%
21.52
24.12
24.07
25.99
27.05
27.01
29.16
27.98
27.88
29.76
15.02
27.98
27.03
73
6.906
P/E ratio (avg)x
35.93
34.15
33.50
36.33
39.63
39.62
41.42
40.49
36.30
33.31
19.14
39.62
36.31
39
33.85
EV/EBITx
13.82
12.26
10.97
11.38
10.16
8.902
8.924
8.919
8.558
8.352
12.32
8.902
9.541
33
15.62
FCF yield (avg)%
10.78
10.57
10.27
11.41
11.45
10.49
12.01
12.05
13.11
11.72
15.12
12.01
11.43
15
20.55
FCF margin%
8.61
10.42
11.17
13.55
11.99
13.44
10.60
10.06
8.78
8.37
13.82
10.06
10.51
59
0.315
FCF / Net incomex
0.324
0.316
0.335
0.323
0.360
0.384
0.423
0.466
0.449
0.428
1.346
0.428
0.372
85
10.16
ROIC%
22.40
24.99
27.39
29.27
31.06
33.14
32.78
31.77
30.18
30.07
29.24
31.77
30.12
14
20.23
Return on equity%
4.71
7.45
5.48
7.43
7.66
7.71
9.91
11.25
10.62
13.15
27.12
10.62
7.69
52
28.71
Return on assets%
0.40
0.92
0.40
2.41
4.03
4.52
6.06
6.11
8.09
8.29
6.66
6.11
4.28
5
388.62
EPS₩
304.14
310.01
323.95
326.99
305.01
323.66
338.97
386.52
412.95
432.82
405.27
7.25%
4.58%
—
24.85
EPS growth%
26.93
24.78
22.54
23.81
21.82
24.43
25.03
27.39
30.00
30.25
27.67
27.39
24.91
62
356.33
Bookvalue per sh₩
553.26
601.31
598.52
669.08
703.72
712.53
663.44
647.79
733.09
737.46
269.78
0.94%
3.59%
—
69.78
FCF per share₩
158.98
165.86
153.64
162.14
162.06
156.54
159.37
141.25
143.77
141.98
192.63
(2.61%)
(2.19%)
—
170.12
Dividend per sh₩
402.75
427.81
479.57
476.09
518.11
529.61
571.62
649.74
674.45
731.13
98.66
7.13%
5.87%
—
16.03
Div yield (avg)%
18.46
17.12
14.78
13.24
13.54
13.05
13.99
14.21
11.99
12.71
18.84
13.05
13.77
53
10.83
Payout ratio%
11.64
9.29
7.04
7.05
6.67
5.52
5.41
7.23
5.23
5.13
15.72
5.41
6.86
20
110.2
Shares (diluted)M
146.3
157.9
148.1
162.9
171.5
163.8
167.5
161.1
173.2
197.9
107.2
2.91%
3.93%
36
26.05
Buyback yield%
12.50
12.42
9.64
7.45
9.36
7.28
7.18
4.40
3.22
1.82
9.90
4.40
7.37
81
0.642
D/E ratiox
0.867
0.933
1.080
1.172
1.298
1.365
1.335
1.299
1.413
1.469
1.734
1.365
1.299
53
3.286
Enterprise value₩B
24.93
24.03
26.21
24.67
27.71
27.96
29.09
28.54
26.03
27.28
60.23
(0.32%)
0.43%
42
26.32
LT debt₩B
44.65
52.81
54.39
65.17
64.61
66.18
79.67
90.40
106.4
128.0
18.05
14.65%
12.32%
50
Revenue
₩75.33B
1.61%
1.00×
Cost of revenue
₩44.40B
1.55%
0.99×
Operating expenses
₩18.99B
2.01%
1.04×
Spread over hurdle
23.07%