21.67
Revenue₩B
53.18
52.83
52.78
52.91
52.96
54.45
54.62
54.77
56.01
55.73
22.79
1.02%
0.47%
58
13.32
Revenue growth%
3.40
4.35
1.73
1.45
0.40
0.40
1.94
0.40
2.55
1.60
23.02
1.60
1.67
5
11.49
Gross margin%
3.71
4.49
2.00
0.40
0.40
0.40
1.24
2.48
4.11
3.01
25.87
2.48
2.24
41
15.31
Operating margin%
18.02
19.15
18.30
15.40
16.93
18.42
18.01
18.41
21.23
21.26
4.96
18.42
18.35
66
15.52
Net margin%
24.36
21.93
19.25
17.45
19.34
16.44
13.96
14.98
16.88
18.92
17.24
16.44
18.18
65
8.007
P/E ratio (avg)x
10.91
10.23
10.13
10.79
10.89
12.05
13.29
14.09
12.85
11.65
17.83
12.85
11.28
95
24.73
EV/EBITx
17.99
16.50
17.13
14.72
13.34
14.14
13.45
14.45
12.73
12.56
32.47
13.45
14.30
10
4.11
FCF yield (avg)%
9.87
8.64
9.29
10.60
12.19
12.36
11.92
14.80
15.25
17.19
11.33
14.80
12.06
91
22.11
FCF margin%
1.24
0.40
0.40
0.40
0.40
0.40
0.40
2.30
4.61
4.28
10.70
2.30
0.40
29
0.790
FCF / Net incomex
0.223
0.250
0.253
0.263
0.251
0.266
0.264
0.281
0.315
0.312
1.799
0.281
0.263
10
27.06
ROIC%
2.37
3.85
3.69
2.14
1.75
3.07
3.47
2.19
4.21
6.76
2.82
3.47
3.27
80
2.11
Return on equity%
21.48
21.22
20.43
22.52
24.06
23.48
26.37
24.40
24.30
25.46
8.85
24.40
23.77
14
11.93
Return on assets%
21.21
18.59
19.06
20.32
19.30
17.92
19.32
22.18
21.25
19.73
23.24
19.73
19.53
46
144.37
EPS₩
1,304
1,474
1,609
1,691
1,823
2,063
2,103
2,447
2,623
3,144
152.24
11.52%
10.73%
—
8.57
EPS growth%
7.46
8.59
6.44
5.50
5.73
6.83
8.34
8.36
10.52
10.52
15.01
8.36
7.90
39
231.54
Bookvalue per sh₩
453.64
497.44
506.40
543.08
527.17
584.47
656.55
634.37
577.67
572.70
202.41
1.67%
2.99%
—
348.00
FCF per share₩
193.86
210.15
179.53
184.15
184.85
166.81
173.57
178.07
158.67
145.20
291.51
(4.71%)
(2.93%)
—
189.03
Dividend per sh₩
473.96
435.58
434.10
467.09
486.59
462.61
487.40
474.98
515.23
579.86
450.96
3.57%
1.80%
—
20.56
Div yield (avg)%
17.10
17.28
17.46
18.09
18.60
21.45
18.97
17.22
17.11
18.27
10.80
18.27
17.77
49
22.01
Payout ratio%
11.45
14.19
12.03
14.77
14.88
12.98
11.32
13.20
11.81
12.02
17.32
12.02
12.51
43
24.52
Shares (diluted)M
22.32
19.69
21.35
21.21
23.01
22.46
21.13
19.57
19.70
19.16
24.17
(3.59%)
(2.13%)
48
28.79
Buyback yield%
10.42
12.33
15.25
12.40
13.86
12.26
11.95
12.17
9.44
12.33
5.32
12.17
12.29
50
0.967
D/E ratiox
0.849
0.829
0.919
1.112
1.080
1.249
1.241
1.313
1.328
1.292
1.251
1.292
1.176
44
18.02
Enterprise value₩B
11.67
10.60
11.47
10.31
9.014
9.070
8.875
7.828
7.714
7.744
27.58
(2.99%)
(4.75%)
23
17.70
LT debt₩B
31.01
29.90
28.44
31.46
34.24
31.32
34.18
30.40
31.40
35.13
9.486
0.51%
2.17%
87
Revenue
₩55.73B
0.47%
1.00×
Cost of revenue
₩25.87B
0.44%
1.00×
Operating expenses
₩13.77B
0.93%
1.05×
Cash and investments
18.94%
Spread over hurdle
14.68%