1.542
Revenue₩B
9.018
9.772
10.64
11.33
12.34
13.31
14.18
15.48
16.40
17.42
1.678
7.14%
7.77%
90
7.63
Revenue growth%
14.76
12.17
13.95
14.67
15.33
15.92
14.91
14.56
16.86
19.03
12.80
15.92
14.84
60
21.49
Gross margin%
13.63
14.89
12.87
14.48
13.50
15.33
15.59
12.68
14.69
13.49
17.01
14.69
14.06
83
29.14
Operating margin%
7.90
7.50
5.32
7.10
8.71
8.79
9.85
12.51
9.84
9.56
22.99
9.84
8.75
14
23.78
Net margin%
30.99
28.12
31.01
29.05
29.41
29.15
26.58
25.13
23.50
21.44
23.75
25.13
28.59
88
37.42
P/E ratio (avg)x
24.01
23.53
25.41
24.29
22.84
24.59
21.60
21.62
22.46
24.24
14.48
22.46
23.77
91
30.15
EV/EBITx
23.25
22.33
25.56
24.30
26.63
27.77
30.43
31.52
32.90
32.57
36.13
31.52
27.20
41
11.23
FCF yield (avg)%
15.18
15.18
14.51
12.61
10.81
12.62
10.47
12.54
15.51
17.95
26.54
12.62
13.56
67
13.61
FCF margin%
10.08
12.33
12.97
11.36
8.51
8.83
6.53
5.93
7.50
6.45
18.65
6.53
8.67
68
1.316
FCF / Net incomex
0.238
0.232
0.237
0.220
0.239
0.240
0.232
0.243
0.252
0.225
0.270
0.240
0.237
95
9.85
ROIC%
31.08
32.30
34.67
36.22
37.19
35.90
36.97
37.05
40.03
38.28
12.56
37.05
36.59
9
9.54
Return on equity%
8.21
10.59
13.47
15.43
14.55
15.41
16.57
14.97
17.13
19.12
6.21
16.57
15.19
24
23.60
Return on assets%
20.41
22.22
20.90
18.13
17.19
16.40
13.45
12.45
15.03
13.30
23.91
13.45
16.80
6
283.99
EPS₩
246.97
213.83
233.95
224.91
213.33
210.61
192.02
194.36
179.44
173.64
290.45
(4.03%)
(3.69%)
—
6.16
EPS growth%
27.82
29.90
30.77
33.76
33.56
33.80
34.86
34.24
36.90
36.35
8.82
34.86
33.78
12
139.91
Bookvalue per sh₩
194.17
179.55
175.11
163.67
169.31
186.00
174.16
165.88
166.02
185.03
77.77
1.79%
(1.14%)
—
94.65
FCF per share₩
124.37
114.93
109.12
120.72
135.99
130.72
128.33
129.57
129.76
128.63
275.01
(1.11%)
0.90%
—
143.37
Dividend per sh₩
329.42
329.21
335.89
351.73
410.01
477.56
542.65
626.37
743.27
751.81
143.12
12.89%
9.74%
—
6.03
Div yield (avg)%
23.63
26.59
26.63
25.03
27.95
29.42
30.75
31.52
34.20
36.50
22.86
31.52
28.69
20
7.32
Payout ratio%
25.51
25.96
27.71
30.39
29.00
28.68
28.52
30.38
33.18
33.76
8.28
30.38
28.84
81
52.63
Shares (diluted)M
65.86
71.74
78.24
71.67
72.30
83.33
78.20
73.87
74.00
74.31
52.63
0.55%
0.63%
70
11.85
Buyback yield%
32.63
34.29
36.19
36.91
38.62
41.30
39.16
37.01
34.96
35.43
27.60
37.01
36.55
7
1.317
D/E ratiox
0.345
0.365
0.382
0.388
0.410
0.412
0.470
0.540
0.503
0.549
0.539
0.503
0.411
40
3.570
Enterprise value₩B
9.277
9.153
9.460
9.797
10.06
10.78
10.65
10.72
12.77
13.77
13.64
6.47%
3.83%
51
5.537
LT debt₩B
2.169
2.339
2.290
2.257
2.303
2.555
2.825
2.604
2.500
2.280
10.72
(0.20%)
1.60%
22
Revenue
₩17.42B
7.77%
1.00×
Cost of revenue
₩9.227B
7.97%
1.02×
Operating expenses
₩4.031B
7.88%
1.01×
Goodwill & intangibles
16.17%
Cash and investments
16.11%