4.072
Revenue₩B
70.49
71.38
72.20
74.19
75.63
78.08
79.14
79.98
79.07
80.04
4.494
1.14%
1.22%
16
2.07
Revenue growth%
3.12
0.76
0.78
0.40
1.65
2.99
0.40
2.95
2.71
4.93
8.22
2.95
2.18
9
3.97
Gross margin%
28.83
26.69
27.19
27.73
26.08
25.13
27.21
28.14
25.70
24.14
22.82
25.70
26.94
90
18.90
Operating margin%
30.65
30.00
31.50
31.02
32.36
34.55
36.60
35.82
33.38
31.52
8.45
34.55
31.94
67
2.53
Net margin%
9.78
9.35
9.64
10.30
9.68
11.93
9.76
8.96
10.49
10.55
7.05
10.49
9.77
59
23.83
P/E ratio (avg)x
42.99
43.12
45.91
51.37
57.65
60.90
65.48
58.88
61.26
63.26
25.94
61.26
58.26
55
31.93
EV/EBITx
10.10
9.576
10.09
9.914
10.58
9.774
10.32
11.56
11.81
11.49
7.126
11.49
10.21
34
7.62
FCF yield (avg)%
2.80
4.93
4.26
6.50
3.91
3.64
3.52
1.07
0.40
1.29
17.06
1.29
3.58
74
17.05
FCF margin%
4.64
2.13
0.40
0.40
2.30
1.83
4.76
7.31
5.18
3.34
17.53
4.76
2.82
44
0.980
FCF / Net incomex
0.161
0.175
0.182
0.215
0.237
0.269
0.286
0.311
0.328
0.345
1.664
0.311
0.253
93
28.70
ROIC%
11.05
8.83
11.15
10.24
7.53
8.72
10.62
8.90
11.23
10.17
2.53
10.17
10.21
31
4.35
Return on equity%
32.32
30.15
28.85
25.89
25.65
26.57
24.93
22.96
25.83
26.54
3.27
25.83
26.22
8
29.02
Return on assets%
17.56
14.92
16.43
16.36
15.80
17.30
15.83
14.43
17.18
16.41
18.24
16.41
16.38
14
53.77
EPS₩
241.73
258.32
282.88
312.43
282.02
280.04
249.06
240.72
265.35
286.39
56.61
0.31%
2.18%
—
17.62
EPS growth%
6.39
3.87
1.95
2.50
2.41
1.02
0.40
1.46
0.83
3.72
6.43
1.02
2.18
44
132.55
Bookvalue per sh₩
197.50
208.34
190.42
179.19
165.38
170.15
146.94
142.85
130.54
119.50
207.88
(6.29%)
(5.22%)
—
132.03
FCF per share₩
180.88
180.05
204.83
216.90
233.42
266.96
262.58
274.63
296.96
285.44
113.89
4.11%
5.69%
—
179.16
Dividend per sh₩
290.69
298.85
312.15
347.27
409.92
392.15
422.42
454.72
477.94
506.25
243.18
4.31%
7.28%
—
20.03
Div yield (avg)%
24.24
22.12
23.41
23.41
22.02
21.89
23.71
24.79
24.34
26.42
4.22
24.34
23.56
59
17.97
Payout ratio%
9.33
8.22
8.09
5.13
5.27
5.94
3.53
3.63
4.83
4.16
28.06
4.16
5.20
91
119.4
Shares (diluted)M
79.91
82.85
85.41
94.48
94.80
96.03
98.51
87.87
82.70
85.20
117.9
(2.11%)
(0.36%)
9
8.09
Buyback yield%
29.97
32.53
35.41
34.62
37.49
35.17
34.59
33.92
32.79
32.91
27.61
33.92
34.26
89
0.698
D/E ratiox
0.577
0.629
0.670
0.639
0.666
0.613
0.598
0.536
0.523
0.495
1.190
0.536
0.605
94
62.46
Enterprise value₩B
64.63
62.40
61.01
54.78
53.52
52.90
52.36
46.15
42.98
38.88
6.337
(6.19%)
(4.79%)
65
28.19
LT debt₩B
57.19
55.98
55.64
58.61
61.12
57.82
50.24
46.72
49.48
49.81
37.99
(4.01%)
(2.69%)
45
Revenue
₩80.04B
1.22%
1.00×
Cost of revenue
₩55.24B
1.40%
1.02×
Operating expenses
₩14.23B
1.45%
1.02×
Cash and investments
17.39%