506.1
Revenue₩B
1,901
1,953
1,980
2,009
2,035
2,081
2,139
2,171
2,263
2,366
557.4
3.06%
2.37%
56
9.04
Revenue growth%
19.16
17.96
17.70
17.36
14.93
13.92
16.02
14.62
15.45
16.58
13.89
15.45
16.30
23
3.59
Gross margin%
18.15
18.44
16.70
14.08
12.69
9.77
9.40
10.05
12.87
12.24
23.09
10.05
12.78
50
19.87
Operating margin%
0.40
0.40
0.40
3.33
0.98
0.40
0.40
0.40
0.50
1.18
4.63
0.40
0.40
35
15.66
Net margin%
26.21
25.42
22.79
21.90
21.08
22.58
25.49
25.27
23.24
24.31
22.34
24.31
23.78
19
35.86
P/E ratio (avg)x
43.32
44.74
41.80
41.68
42.73
38.25
35.20
35.93
34.69
36.19
13.88
35.93
39.97
50
28.46
EV/EBITx
11.60
12.59
11.70
12.08
11.43
11.55
11.40
10.96
11.78
12.66
20.27
11.55
11.65
30
28.29
FCF yield (avg)%
16.07
16.40
16.58
18.03
17.69
19.94
17.87
18.98
20.78
19.53
19.86
19.53
17.95
89
22.90
FCF margin%
6.73
8.52
7.12
5.78
7.97
7.23
4.88
3.14
2.24
3.27
2.14
3.27
6.25
63
0.860
FCF / Net incomex
1.420
1.482
1.481
1.383
1.461
1.371
1.423
1.373
1.354
1.482
1.603
1.373
1.421
93
9.39
ROIC%
22.86
23.28
26.09
27.88
27.97
26.44
24.34
26.68
29.02
28.65
8.85
26.68
26.56
16
8.00
Return on equity%
14.05
14.22
12.39
10.98
8.77
6.66
5.54
7.70
7.39
7.82
18.04
7.39
8.29
53
17.72
Return on assets%
26.43
29.06
26.91
27.78
29.47
32.22
34.82
33.60
34.32
34.08
3.60
34.08
30.84
89
36,679
EPS₩
223,246
225,352
222,275
248,830
249,681
259,864
254,916
249,628
262,469
303,269
39,964
3.97%
4.39%
—
14.51
EPS growth%
16.33
18.60
16.90
14.37
14.26
16.07
18.53
21.53
19.21
22.11
17.54
19.21
17.72
42
100,256
Bookvalue per sh₩
175,224
187,008
192,614
223,220
223,915
234,251
246,473
274,548
300,299
281,164
46,169
4.66%
5.53%
—
164,379
FCF per share₩
122,839
119,104
116,504
124,420
143,126
139,443
160,639
175,650
202,241
223,416
158,760
9.31%
7.76%
—
88,184
Dividend per sh₩
77,801
72,792
78,384
78,140
85,078
80,375
89,160
86,077
99,653
99,528
54,899
3.19%
3.54%
—
12.13
Div yield (avg)%
11.87
8.94
8.44
10.40
10.45
12.74
11.46
9.99
11.94
13.07
4.69
11.94
10.95
43
26.12
Payout ratio%
3.35
3.82
5.83
8.59
11.08
9.72
8.38
6.75
9.23
10.92
26.84
9.23
8.48
24
9.064
Shares (diluted)M
9.766
9.621
10.26
9.957
10.84
10.12
11.15
12.81
12.06
11.72
9.219
1.58%
2.41%
88
5.11
Buyback yield%
14.51
13.88
15.54
13.99
14.75
17.22
14.28
13.07
14.28
11.96
3.38
14.28
14.28
83
0.594
D/E ratiox
1.571
1.719
1.853
2.031
2.211
2.324
2.505
2.361
2.289
2.372
0.145
2.361
2.250
57
2,284
Enterprise value₩B
717.9
682.0
736.5
811.3
799.1
802.8
773.0
791.0
875.2
885.7
1,128
2.08%
1.43%
9
810.2
LT debt₩B
2,154
1,925
1,802
1,889
2,003
2,057
2,162
2,299
2,453
2,214
561.5
2.03%
1.18%
6
Revenue
₩2.366T
2.37%
1.00×
Cost of revenue
₩1.643T
2.33%
1.00×
Operating expenses
₩312.2B
2.75%
1.04×