22.77
Revenue₩B
26.62
27.38
27.93
27.84
28.13
28.40
28.47
28.66
28.87
29.96
24.60
1.27%
1.23%
38
27.71
Revenue growth%
5.23
6.92
8.03
8.37
7.66
5.63
4.57
6.15
7.31
9.14
15.58
6.15
7.11
72
6.61
Gross margin%
23.69
21.89
20.56
21.76
23.31
21.05
22.48
23.83
23.97
23.00
10.05
23.00
22.74
53
9.10
Operating margin%
3.80
1.35
1.19
4.11
3.29
3.10
2.02
1.56
0.40
1.11
22.65
1.56
1.79
63
14.75
Net margin%
17.44
18.51
16.17
18.27
15.64
17.83
15.11
16.94
14.86
12.83
3.89
15.11
16.56
14
16.62
P/E ratio (avg)x
28.14
26.33
24.42
25.69
28.12
27.35
26.11
27.04
28.84
30.83
25.24
27.35
27.19
16
25.32
EV/EBITx
32.96
32.29
35.80
36.73
39.15
41.22
43.22
44.77
48.40
52.59
20.51
44.77
40.18
26
9.14
FCF yield (avg)%
4.89
3.04
5.82
4.17
1.84
3.87
2.12
4.87
2.18
4.27
20.52
3.87
4.02
24
24.03
FCF margin%
21.82
22.53
21.99
24.04
24.47
21.97
23.33
22.90
20.50
20.66
9.54
21.97
22.26
79
0.135
FCF / Net incomex
1.420
1.546
1.653
1.442
1.331
1.384
1.229
1.346
1.491
1.560
1.758
1.384
1.431
82
17.58
ROIC%
15.67
12.73
13.47
10.78
9.30
8.54
11.40
12.80
12.76
11.48
9.67
11.48
12.10
9
7.05
Return on equity%
0.40
0.40
0.40
1.08
1.14
0.40
0.40
0.40
0.40
2.62
3.18
0.40
0.40
32
16.87
Return on assets%
5.26
4.36
5.42
7.71
4.92
3.29
4.77
3.01
3.33
5.72
15.54
3.33
4.85
85
695.44
EPS₩
910.48
1,010
1,071
1,060
1,089
1,109
1,064
1,086
1,049
1,226
724.31
2.41%
4.45%
—
6.99
EPS growth%
17.57
15.52
17.05
15.97
14.63
13.17
13.00
10.15
12.90
15.34
28.17
13.00
14.98
13
283.39
Bookvalue per sh₩
699.77
828.56
820.20
940.94
1,024
1,122
1,289
1,407
1,588
1,684
415.78
10.45%
9.98%
—
444.91
FCF per share₩
1,017
1,013
992.12
1,046
1,160
1,160
1,299
1,405
1,517
1,738
671.66
8.41%
5.33%
—
675.71
Dividend per sh₩
227.31
250.56
270.43
284.69
277.67
272.68
265.06
273.17
286.37
314.30
353.17
2.51%
3.14%
—
23.38
Div yield (avg)%
19.60
21.38
22.76
21.77
19.35
20.51
22.61
23.89
23.89
21.93
28.50
22.61
21.85
21
20.89
Payout ratio%
6.02
5.54
8.53
6.56
6.71
6.30
4.62
4.47
4.25
6.32
24.42
4.62
6.16
95
30.06
Shares (diluted)M
24.40
24.48
21.69
24.11
22.55
24.75
23.53
21.78
24.22
23.73
29.89
1.02%
0.39%
45
20.97
Buyback yield%
16.47
15.40
13.82
15.28
17.96
19.02
17.84
19.01
17.07
14.26
22.20
17.84
16.77
17
1.467
D/E ratiox
2.502
2.521
2.505
2.855
3.060
3.353
3.817
4.576
5.497
5.462
1.205
4.576
3.206
27
25.37
Enterprise value₩B
8.569
9.410
9.619
9.762
10.60
9.694
9.571
10.40
9.912
10.44
1.524
(0.30%)
1.78%
11
17.91
LT debt₩B
18.14
16.84
17.94
19.21
19.07
18.97
19.67
20.42
20.70
20.19
23.63
1.15%
0.06%
54
Revenue
₩29.96B
1.23%
1.00×
Cost of revenue
₩20.98B
1.23%
1.00×
Operating expenses
₩5.343B
0.32%
0.91×
Property and equipment
21.23%
Cash and investments
16.77%