41.02
Revenue₩B
28.05
29.12
30.96
32.59
33.84
35.64
36.82
37.75
39.04
41.61
45.86
4.22%
4.53%
30
5.27
Revenue growth%
31.21
28.66
29.98
28.09
27.49
29.02
27.46
25.33
26.79
28.30
26.86
27.46
28.20
68
22.41
Gross margin%
6.70
8.99
11.81
9.10
7.51
8.99
10.26
10.91
12.30
11.87
21.46
10.91
9.68
18
13.83
Operating margin%
23.32
26.25
26.68
25.65
23.83
26.21
27.97
27.21
30.01
27.77
8.39
27.77
26.47
74
8.60
Net margin%
5.83
6.21
4.85
7.67
9.09
8.69
10.98
11.55
10.51
9.70
15.80
10.51
8.89
29
36.34
P/E ratio (avg)x
12.18
11.66
11.77
10.77
11.95
11.95
12.66
12.97
14.48
14.93
7.733
12.97
12.07
22
33.68
EV/EBITx
54.81
55.58
64.97
74.41
84.23
89.83
108.3
124.3
124.3
126.5
29.57
124.3
87.03
23
28.72
FCF yield (avg)%
4.82
4.55
2.65
3.11
4.33
6.33
4.55
7.53
7.47
9.30
16.82
7.47
4.69
31
14.29
FCF margin%
22.13
24.70
22.60
25.37
25.36
27.58
28.46
31.08
30.41
27.53
28.55
28.46
26.45
94
0.718
FCF / Net incomex
1.481
1.515
1.498
1.620
1.462
1.312
1.381
1.340
1.297
1.138
1.562
1.312
1.421
87
19.93
ROIC%
1.95
0.40
3.30
3.87
4.04
6.60
8.16
5.95
5.15
2.53
11.56
5.95
3.96
48
13.94
Return on equity%
15.94
13.76
11.87
9.35
11.63
14.35
16.12
14.08
15.99
16.74
5.35
15.99
14.21
78
15.31
Return on assets%
14.69
12.09
11.42
8.81
10.36
10.97
9.28
11.86
9.00
6.22
20.88
9.28
10.66
68
168.51
EPS₩
359.76
396.07
432.67
449.92
411.26
393.65
429.80
381.74
389.41
380.21
187.92
(1.56%)
(0.06%)
—
16.70
EPS growth%
22.42
20.31
18.79
17.52
16.83
15.86
18.75
19.93
21.69
20.95
16.84
19.93
19.36
36
117.66
Bookvalue per sh₩
888.02
969.71
1,007
1,045
1,073
1,187
1,434
1,532
1,503
1,678
715.52
9.36%
6.56%
—
562.49
FCF per share₩
150.36
159.61
154.59
137.33
147.59
127.70
123.79
112.83
99.55
103.76
704.41
(6.80%)
(4.67%)
—
558.66
Dividend per sh₩
768.97
770.02
816.24
909.20
888.38
888.81
997.61
993.15
985.80
1,103
395.69
4.42%
4.26%
—
20.53
Div yield (avg)%
11.11
11.71
14.67
12.56
9.72
11.03
11.81
10.10
10.47
11.53
7.30
11.03
11.32
69
8.41
Payout ratio%
24.73
22.84
25.76
27.53
26.35
25.69
25.99
27.58
27.93
27.35
28.79
27.35
26.17
71
17.10
Shares (diluted)M
22.67
23.00
23.72
21.03
19.10
18.26
17.91
18.20
18.89
19.78
18.07
0.70%
(1.00%)
25
13.55
Buyback yield%
16.19
18.50
16.16
15.57
17.07
16.55
16.95
18.48
18.32
18.52
28.40
18.32
17.01
90
1.306
D/E ratiox
1.218
1.133
1.185
1.194
1.130
1.008
1.033
1.121
0.999
0.951
0.705
1.008
1.126
90
50.38
Enterprise value₩B
23.66
27.62
26.39
27.30
29.31
32.84
38.05
40.19
42.40
41.40
53.07
7.15%
5.77%
19
52.13
LT debt₩B
39.84
46.18
46.90
51.70
61.03
69.23
78.09
89.88
102.3
105.6
42.74
11.58%
11.28%
82
Revenue
₩41.61B
4.53%
1.00×
Cost of revenue
₩26.37B
4.40%
0.99×
Operating expenses
₩5.317B
4.49%
1.00×
Cash and investments
17.13%