2.315
Revenue₩B
40.40
40.69
41.17
41.26
42.41
43.83
45.01
45.94
46.78
47.59
2.400
2.33%
1.95%
58
9.19
Revenue growth%
3.84
6.75
9.14
9.02
7.24
9.51
8.98
6.19
8.66
6.59
6.70
8.66
7.95
95
16.25
Gross margin%
23.85
26.25
25.67
28.13
25.59
28.54
26.64
29.01
27.91
30.79
13.90
28.54
27.27
90
6.07
Operating margin%
12.08
11.73
8.82
8.47
11.33
9.21
7.11
4.34
6.03
3.40
10.14
6.03
8.65
94
19.02
Net margin%
6.21
8.58
9.58
11.80
12.16
12.57
11.88
14.74
16.08
17.52
3.36
14.74
12.02
25
26.12
P/E ratio (avg)x
20.23
22.13
23.75
24.24
25.98
26.30
27.27
27.17
29.92
33.02
22.06
27.27
26.14
28
21.49
EV/EBITx
17.25
15.14
16.01
17.32
15.54
15.49
16.67
17.00
15.52
14.67
7.661
15.52
15.77
43
18.80
FCF yield (avg)%
30.86
31.86
29.98
30.34
28.99
30.16
32.73
32.34
29.49
31.84
15.74
31.84
30.60
15
4.65
FCF margin%
14.22
16.26
14.44
15.17
15.20
14.94
14.88
11.88
10.01
9.13
12.18
11.88
14.66
80
1.371
FCF / Net incomex
0.432
0.423
0.415
0.394
0.360
0.368
0.326
0.309
0.331
0.331
0.158
0.331
0.364
84
13.40
ROIC%
25.56
28.29
29.48
26.59
28.73
27.84
26.43
28.93
26.76
28.89
19.50
27.84
28.07
75
23.08
Return on equity%
0.40
1.66
0.40
0.40
0.40
1.67
3.79
1.33
3.19
2.19
4.93
2.19
1.49
67
17.84
Return on assets%
0.40
0.40
2.97
3.63
3.14
2.19
2.99
4.77
5.26
6.39
13.13
4.77
3.07
21
603.84
EPS₩
2,485
2,632
2,618
2,566
2,616
2,708
2,944
3,455
3,368
3,688
642.70
7.11%
4.34%
—
28.41
EPS growth%
13.82
14.73
13.14
13.77
16.23
18.67
19.11
19.70
22.61
24.87
7.83
19.70
17.45
27
1,015
Bookvalue per sh₩
983.89
1,083
1,073
1,126
983.11
976.75
1,032
920.67
945.20
1,016
1,084
0.65%
0.88%
—
1,110
FCF per share₩
995.89
1,118
1,048
1,046
992.29
1,024
1,150
1,088
1,247
1,397
510.51
7.08%
3.62%
—
500.71
Dividend per sh₩
1,405
1,538
1,473
1,629
1,703
1,529
1,464
1,358
1,239
1,354
1,983
(4.49%)
0.28%
—
23.26
Div yield (avg)%
17.61
15.42
17.60
16.59
17.76
20.75
19.99
19.70
19.50
18.98
9.12
19.70
18.37
49
12.65
Payout ratio%
13.93
12.17
11.42
10.29
9.61
7.04
5.50
6.66
4.26
1.92
17.56
5.50
8.32
51
14.33
Shares (diluted)M
9.345
8.710
8.590
7.786
7.596
7.447
7.797
7.201
7.242
7.151
13.91
(1.20%)
(3.53%)
25
8.53
Buyback yield%
14.79
13.32
15.77
13.05
13.91
13.71
11.26
12.32
12.90
12.33
24.11
12.33
13.18
91
1.338
D/E ratiox
0.225
0.211
0.214
0.241
0.220
0.249
0.255
0.275
0.298
0.276
0.425
0.275
0.245
86
13.25
Enterprise value₩B
31.13
28.74
27.70
27.20
27.44
28.94
32.53
33.98
32.16
34.03
55.44
4.40%
1.22%
63
16.76
LT debt₩B
13.72
14.20
13.03
12.45
12.97
13.58
13.24
14.33
13.49
13.58
33.48
0.93%
(1.38%)
87
Revenue
₩47.59B
1.95%
1.00×
Cost of revenue
₩33.31B
1.95%
1.00×
Operating expenses
₩7.831B
2.56%
1.06×
Property and equipment
16.32%