12.43
Revenue₩B
10.17
10.57
11.12
11.52
12.23
12.66
13.22
13.73
14.06
14.45
13.57
3.40%
3.97%
52
8.74
Revenue growth%
28.22
30.46
30.98
32.20
29.84
27.19
26.10
23.84
23.64
26.45
7.17
26.10
27.71
82
18.50
Gross margin%
15.70
14.29
13.44
10.62
11.06
13.67
15.91
12.94
15.51
15.21
3.09
15.21
13.98
13
4.64
Operating margin%
12.75
14.73
12.36
12.03
10.85
9.00
8.44
7.88
8.67
8.95
19.95
8.67
9.93
13
22.13
Net margin%
16.37
19.14
21.63
22.03
24.44
21.84
23.33
25.64
22.64
23.36
13.91
23.33
22.34
32
29.68
P/E ratio (avg)x
30.74
28.15
25.83
27.90
27.32
27.62
25.13
21.66
22.58
22.30
30.60
22.58
26.58
50
12.90
EV/EBITx
24.98
21.84
19.74
18.34
19.12
18.99
18.07
16.27
18.03
16.24
7.569
18.03
18.66
66
20.11
FCF yield (avg)%
9.29
7.91
7.19
6.85
7.09
4.35
2.44
3.27
4.08
1.96
14.25
3.27
5.60
82
24.32
FCF margin%
25.92
26.00
24.70
25.40
23.11
24.15
26.63
26.88
26.70
25.70
3.74
26.63
25.81
33
1.793
FCF / Net incomex
1.865
2.016
2.114
2.318
2.360
2.530
2.483
2.779
2.735
2.572
1.245
2.572
2.422
12
23.45
ROIC%
26.06
23.28
20.96
21.67
20.46
18.66
18.75
19.38
17.72
15.01
24.96
18.66
19.92
36
21.80
Return on equity%
19.63
17.90
19.56
17.77
18.90
21.30
19.23
21.26
20.35
20.72
25.29
20.72
19.59
74
24.17
Return on assets%
15.93
15.77
13.06
13.56
14.99
13.12
12.95
13.42
16.09
14.79
16.69
13.42
14.18
93
149.20
EPS₩
624.36
618.15
623.93
553.98
547.90
537.47
500.25
507.59
445.98
451.88
155.57
(3.78%)
(2.23%)
—
18.41
EPS growth%
23.26
23.60
20.81
19.97
20.33
19.16
20.83
23.79
22.44
21.39
3.67
21.39
21.11
26
496.53
Bookvalue per sh₩
177.10
177.60
174.10
169.88
167.82
161.30
153.03
150.28
151.87
133.23
83.89
(4.51%)
(2.07%)
—
311.22
FCF per share₩
214.25
195.53
209.82
221.70
197.20
202.30
177.69
188.02
191.59
171.16
422.49
(2.79%)
(1.85%)
—
518.08
Dividend per sh₩
300.41
305.67
317.24
371.52
444.96
461.87
483.87
585.15
644.72
749.07
83.77
10.98%
9.54%
—
26.30
Div yield (avg)%
9.74
7.17
9.57
9.73
9.70
8.06
9.02
8.41
9.72
7.42
29.63
8.41
9.30
55
20.51
Payout ratio%
7.50
7.43
9.24
7.30
8.90
8.92
6.49
6.83
8.64
11.27
17.24
8.64
8.07
35
19.00
Shares (diluted)M
20.55
20.93
19.61
22.40
23.25
26.78
28.39
32.81
30.83
33.31
19.84
7.45%
4.64%
26
17.31
Buyback yield%
23.44
25.49
26.97
26.23
25.56
24.24
23.08
25.10
25.27
25.69
25.59
25.10
25.38
82
0.223
D/E ratiox
3.137
3.048
3.293
3.813
4.114
4.380
4.558
5.166
6.169
6.831
1.070
5.166
4.247
15
11.53
Enterprise value₩B
10.97
12.70
14.70
15.82
15.59
17.62
20.59
23.60
25.74
29.56
12.26
13.65%
10.71%
15
13.02
LT debt₩B
16.65
17.74
18.10
21.26
24.92
26.31
29.19
28.98
29.56
31.38
7.925
4.72%
8.19%
9
Revenue
₩14.45B
3.97%
1.00×
Cost of revenue
₩6.226B
3.63%
0.97×
Operating expenses
₩3.680B
4.44%
1.05×
Goodwill & intangibles
18.29%
Cash and investments
18.29%