17.50
Revenue₩B
36.30
36.45
36.02
36.31
36.68
36.93
36.59
37.37
37.52
37.04
19.06
0.19%
0.33%
71
5.88
Revenue growth%
6.40
4.25
6.28
5.13
3.95
6.32
4.47
1.50
4.40
2.18
15.75
4.40
4.43
71
12.11
Gross margin%
17.69
17.91
17.83
17.54
19.37
21.08
22.39
22.73
22.31
20.71
4.98
22.31
20.04
66
24.65
Operating margin%
17.41
20.38
21.88
23.57
26.35
27.34
26.17
24.90
27.10
27.33
28.93
27.10
25.54
19
16.42
Net margin%
13.48
16.30
17.94
16.89
14.61
14.17
13.00
13.62
14.43
17.31
18.19
14.17
14.52
17
27.56
P/E ratio (avg)x
34.63
34.34
32.79
37.61
36.15
36.96
35.45
37.92
37.68
38.38
18.51
37.68
36.55
80
35.06
EV/EBITx
19.32
17.03
14.96
14.10
12.32
11.73
12.62
11.52
11.43
10.38
22.45
11.52
12.47
47
8.47
FCF yield (avg)%
3.27
1.43
0.40
0.40
0.40
1.31
0.40
1.04
1.25
1.76
6.77
1.25
1.14
49
15.17
FCF margin%
29.22
29.39
27.84
28.83
29.97
31.62
29.63
29.31
26.87
25.90
21.22
29.31
29.26
41
1.777
FCF / Net incomex
0.401
0.431
0.456
0.448
0.474
0.480
0.437
0.421
0.460
0.440
0.283
0.440
0.444
81
9.02
ROIC%
8.53
9.09
7.87
9.53
9.87
9.99
11.39
9.49
7.28
9.98
18.62
9.98
9.51
32
24.11
Return on equity%
29.80
26.89
27.40
26.06
23.10
20.82
19.29
20.13
19.35
21.93
17.71
20.13
22.51
30
15.48
Return on assets%
2.47
2.57
4.91
7.84
10.32
12.12
14.46
16.82
15.20
16.60
29.30
15.20
11.22
23
435.69
EPS₩
1,443
1,474
1,400
1,485
1,627
1,794
1,753
1,880
1,869
2,153
481.88
5.76%
5.65%
—
25.93
EPS growth%
5.43
4.57
4.97
3.03
2.37
1.43
0.40
2.60
1.25
0.40
20.05
1.25
2.49
65
478.53
Bookvalue per sh₩
1,109
1,029
1,109
1,117
1,138
1,038
1,022
899.62
880.60
899.80
273.41
(4.58%)
(1.52%)
—
423.49
FCF per share₩
755.61
864.22
846.26
968.22
1,055
1,251
1,342
1,365
1,385
1,493
766.97
7.19%
7.01%
—
1,149
Dividend per sh₩
1,211
1,358
1,496
1,750
1,895
2,068
2,335
2,311
2,374
2,795
344.04
8.08%
8.37%
—
24.37
Div yield (avg)%
21.41
21.61
21.18
21.50
20.93
19.07
21.15
21.63
23.15
24.28
11.78
21.63
21.46
88
10.97
Payout ratio%
7.35
4.88
7.39
8.49
8.11
9.69
9.15
11.37
12.64
14.07
29.42
11.37
8.82
11
8.605
Shares (diluted)M
9.255
9.722
9.837
9.498
9.262
9.465
10.26
10.61
10.52
11.03
8.960
3.56%
2.62%
25
20.70
Buyback yield%
18.66
20.47
17.79
15.93
15.12
14.16
14.47
15.02
12.53
11.95
23.37
14.16
15.07
28
0.659
D/E ratiox
1.226
1.267
1.212
1.155
1.175
1.145
1.149
1.186
1.115
1.023
0.501
1.145
1.165
67
3.168
Enterprise value₩B
4.594
4.876
5.007
5.601
5.441
5.112
5.638
5.533
5.853
5.353
25.96
(0.32%)
1.97%
85
27.83
LT debt₩B
28.60
26.23
27.00
28.27
26.12
22.96
20.70
19.47
17.40
17.99
5.003
(7.18%)
(5.09%)
29
Revenue
₩37.04B
0.33%
1.00×
Cost of revenue
₩22.19B
0.42%
1.01×
Operating expenses
₩9.107B
0.08%
0.98×
Property and equipment
19.86%
Goodwill & intangibles
18.44%