60.87
Revenue₩B
30.60
32.37
35.32
37.75
40.76
44.25
48.69
53.38
57.06
60.45
62.47
8.20%
7.70%
12
29.44
Revenue growth%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.92
4.35
4.28
8.62
2.92
0.40
47
8.63
Gross margin%
26.27
24.13
22.07
24.28
24.54
25.99
27.05
26.51
24.09
22.65
22.77
25.99
24.41
16
12.52
Operating margin%
23.33
23.40
23.02
22.46
19.53
21.71
22.36
19.98
17.69
18.77
19.24
19.98
22.04
70
10.45
Net margin%
28.89
28.40
29.89
27.83
27.74
26.58
24.92
24.29
22.38
23.54
18.98
24.29
27.16
77
6.696
P/E ratio (avg)x
12.01
12.14
12.04
11.04
9.907
8.996
8.226
8.522
8.465
7.414
17.25
8.465
9.451
39
30.26
EV/EBITx
44.96
49.07
48.82
53.38
48.76
53.04
56.70
57.92
55.55
51.08
20.88
55.55
52.06
24
21.41
FCF yield (avg)%
23.66
23.23
25.38
25.56
27.17
24.91
22.21
22.86
20.39
23.36
25.80
22.86
23.51
28
26.60
FCF margin%
20.24
22.52
22.39
24.64
22.78
24.31
23.91
23.13
23.60
26.36
14.43
23.91
23.36
35
0.744
FCF / Net incomex
1.002
1.091
1.144
1.110
1.140
1.213
1.449
1.623
1.938
2.165
0.384
1.623
1.178
21
13.84
ROIC%
19.10
20.66
21.86
23.09
23.28
23.28
23.33
20.95
18.44
15.91
8.55
20.95
21.40
66
4.19
Return on equity%
16.20
17.16
15.07
17.39
15.65
14.04
11.69
13.19
14.97
13.26
17.02
13.26
15.02
26
27.44
Return on assets%
7.53
6.38
4.36
4.49
7.08
8.00
9.98
10.80
12.51
11.29
29.81
10.80
7.77
29
1,156
EPS₩
2,982
2,976
2,856
3,068
3,283
3,647
3,717
4,061
4,260
4,124
1,240
4.67%
4.10%
—
9.00
EPS growth%
22.98
25.41
22.45
19.99
17.10
18.10
18.78
17.39
20.23
18.39
9.80
18.39
19.39
74
1,151
Bookvalue per sh₩
3,378
3,945
4,091
4,518
4,876
5,620
6,253
6,488
6,757
6,772
1,307
6.79%
7.73%
—
1,205
FCF per share₩
953.95
906.01
888.76
875.17
891.50
907.17
907.37
1,031
963.89
1,082
1,234
3.96%
2.07%
—
1,799
Dividend per sh₩
767.62
790.74
908.40
879.31
1,023
1,012
1,103
1,099
1,278
1,480
670.79
7.66%
8.40%
—
21.13
Div yield (avg)%
22.31
24.31
25.58
23.80
22.59
24.18
24.68
23.84
21.86
22.43
14.26
23.84
23.82
73
12.51
Payout ratio%
11.55
13.50
13.56
12.13
10.91
11.50
9.00
11.70
14.63
13.57
17.32
11.70
11.92
17
14.32
Shares (diluted)M
17.10
17.32
16.49
15.93
16.58
16.38
15.68
17.17
19.29
19.12
14.65
2.89%
1.79%
37
24.10
Buyback yield%
27.62
27.02
24.06
25.59
23.68
25.33
28.16
26.83
26.87
28.15
23.67
26.87
26.85
47
1.168
D/E ratiox
0.359
0.396
0.397
0.434
0.461
0.437
0.470
0.453
0.499
0.466
1.669
0.466
0.445
28
23.17
Enterprise value₩B
39.22
37.00
34.05
36.55
40.05
43.16
39.74
42.03
43.27
44.12
20.94
1.96%
0.46%
23
29.32
LT debt₩B
9.969
10.01
9.734
10.61
10.22
11.67
13.39
13.89
12.79
13.57
9.290
5.84%
4.07%
41
Revenue
₩60.45B
7.70%
1.00×
Cost of revenue
₩30.94B
7.69%
1.00×
Operating expenses
₩13.36B
7.58%
0.99×
Cash and investments
19.32%
Property and equipment
17.20%