1.164
Revenue₩B
8.150
8.290
8.421
8.397
8.295
8.498
8.619
8.676
8.708
8.698
1.188
0.95%
0.53%
17
3.05
Revenue growth%
7.02
6.55
8.20
5.40
6.59
4.81
5.95
7.98
7.90
5.36
19.05
5.95
6.57
15
4.85
Gross margin%
16.91
15.11
14.63
16.30
13.86
14.53
13.76
13.91
15.14
15.09
13.70
14.53
14.86
45
2.66
Operating margin%
11.41
9.77
12.34
10.43
9.10
11.09
13.56
14.08
11.73
11.21
17.73
11.73
11.31
14
2.69
Net margin%
28.25
28.19
29.35
32.29
31.87
33.26
32.78
31.36
30.13
28.94
23.29
31.36
30.75
90
15.21
P/E ratio (avg)x
27.42
27.65
30.75
32.87
35.87
41.20
47.20
44.77
44.39
50.50
19.57
44.77
38.53
37
20.06
EV/EBITx
11.43
9.996
9.847
10.31
10.17
9.152
8.128
7.513
8.121
8.739
31.86
8.128
9.500
25
18.76
FCF yield (avg)%
13.89
16.01
16.79
16.32
17.17
15.15
18.07
18.43
17.17
16.74
25.98
17.17
16.76
52
19.87
FCF margin%
17.48
17.29
19.31
17.04
14.06
12.55
12.33
14.25
14.61
14.52
20.74
14.25
14.57
76
1.713
FCF / Net incomex
1.437
1.294
1.400
1.260
1.209
1.141
1.265
1.156
1.050
0.996
1.334
1.141
1.235
37
16.50
ROIC%
23.96
26.58
27.16
25.59
27.85
28.62
31.03
32.98
34.29
35.16
21.30
32.98
28.24
57
19.45
Return on equity%
11.35
8.42
7.28
5.28
5.75
4.96
5.33
3.94
1.08
3.95
15.49
3.95
5.31
58
11.36
Return on assets%
12.83
15.81
17.13
19.17
19.77
20.18
22.62
24.77
23.92
22.45
2.60
22.62
19.97
50
78.95
EPS₩
162.76
182.55
176.99
183.62
186.41
173.69
187.47
211.22
207.79
234.09
85.00
4.66%
3.89%
—
26.00
EPS growth%
14.59
11.94
12.72
12.34
9.57
11.87
10.60
7.74
9.15
6.61
6.66
9.15
11.23
53
252.62
Bookvalue per sh₩
242.54
214.95
212.43
186.26
198.79
218.27
202.84
184.76
172.21
169.25
92.24
(3.17%)
(4.71%)
—
281.59
FCF per share₩
77.17
76.08
86.68
82.18
88.47
100.99
101.89
111.77
105.00
117.36
182.67
5.82%
4.25%
—
368.47
Dividend per sh₩
303.63
328.87
289.15
256.10
230.61
242.88
209.35
212.44
198.77
214.59
274.03
(1.43%)
(4.02%)
—
16.36
Div yield (avg)%
14.32
11.61
13.18
14.83
17.67
15.70
17.90
15.89
18.74
17.83
11.42
17.83
15.80
52
18.21
Payout ratio%
2.79
5.16
4.53
5.68
7.78
9.46
7.95
7.40
8.98
6.80
11.57
7.95
7.10
30
13.57
Shares (diluted)M
17.56
19.87
20.76
20.38
21.97
25.52
28.12
31.11
31.63
32.48
13.33
8.13%
7.43%
69
20.37
Buyback yield%
11.63
9.38
9.77
7.65
8.77
7.55
6.54
5.04
2.41
1.16
26.27
5.04
7.60
69
0.871
D/E ratiox
0.532
0.546
0.622
0.658
0.643
0.627
0.642
0.622
0.720
0.689
1.717
0.642
0.634
88
4.707
Enterprise value₩B
4.155
3.976
3.794
3.500
3.500
3.309
3.278
2.989
3.398
3.427
3.073
(0.42%)
(2.07%)
55
4.794
LT debt₩B
3.185
3.127
3.785
4.284
4.284
4.477
4.501
4.435
5.209
5.352
0.955
4.55%
5.16%
71
Revenue
₩8.698B
0.53%
1.00×
Cost of revenue
₩6.058B
0.57%
1.00×
Operating expenses
₩1.025B
(0.30%)
0.92×
Cash and investments
19.63%
Goodwill & intangibles
18.33%