11.20
Revenue₩B
24.86
26.68
27.90
29.19
30.45
31.67
33.06
35.27
37.15
39.80
11.52
5.50%
5.54%
92
24.46
Revenue growth%
18.61
17.17
16.63
17.38
19.44
20.53
22.30
21.30
22.40
24.32
9.33
22.30
19.99
90
21.76
Gross margin%
12.78
14.01
16.60
19.50
18.03
18.35
18.14
16.50
19.40
16.55
13.52
18.14
17.31
18
25.99
Operating margin%
17.53
16.27
13.51
16.33
16.92
14.23
13.24
14.86
17.82
19.85
8.20
14.86
16.30
64
20.11
Net margin%
8.07
5.57
7.55
6.81
6.66
3.85
2.96
3.10
5.79
4.08
18.69
3.85
5.68
61
10.59
P/E ratio (avg)x
10.53
11.64
11.77
11.57
13.45
13.53
15.15
16.37
17.65
19.20
15.24
16.37
13.49
25
34.47
EV/EBITx
14.79
16.28
17.35
17.77
19.57
20.09
20.78
18.44
19.24
17.53
20.52
19.24
18.11
7
2.36
FCF yield (avg)%
9.00
6.51
3.90
3.71
3.76
4.43
2.15
4.41
7.18
9.61
8.65
4.43
4.42
39
15.94
FCF margin%
27.29
26.93
27.28
28.33
28.20
27.22
25.41
23.80
22.39
19.54
25.25
23.80
27.07
76
0.867
FCF / Net incomex
1.167
1.133
1.256
1.208
1.234
1.361
1.620
1.605
1.573
1.803
0.346
1.605
1.309
10
25.74
ROIC%
17.76
20.09
19.77
16.94
17.45
18.23
18.79
20.93
17.95
15.20
25.71
18.23
18.09
65
11.97
Return on equity%
12.96
15.73
13.09
13.24
16.22
13.74
15.13
16.08
13.75
13.54
25.56
13.75
13.75
74
22.00
Return on assets%
29.69
29.53
29.55
27.72
29.88
30.18
32.41
32.13
32.89
35.84
23.11
32.41
30.03
66
919.52
EPS₩
325.24
295.19
293.50
296.86
320.66
285.12
305.06
321.76
347.37
350.59
972.46
1.80%
1.08%
—
4.48
EPS growth%
20.39
17.54
14.96
17.26
18.96
18.99
18.51
19.27
20.57
18.02
4.79
18.99
18.74
74
181.51
Bookvalue per sh₩
498.80
483.78
519.65
534.96
479.54
433.75
387.84
379.22
346.78
362.09
585.20
(5.46%)
(4.36%)
—
154.12
FCF per share₩
617.80
659.77
616.51
676.04
737.44
690.24
656.23
658.23
605.63
649.73
303.06
(2.50%)
(0.98%)
—
397.87
Dividend per sh₩
714.08
806.12
910.10
836.33
916.90
1,046
964.85
1,051
1,120
1,172
501.11
5.04%
5.23%
—
4.58
Div yield (avg)%
22.95
23.28
21.48
22.75
23.20
21.65
19.17
18.55
20.64
18.32
28.69
19.17
21.56
30
20.24
Payout ratio%
20.96
19.42
19.54
21.16
21.96
23.13
22.99
20.82
19.22
19.46
15.63
20.82
20.89
34
27.37
Shares (diluted)M
34.18
35.23
34.38
40.36
47.37
51.30
54.57
64.76
73.27
71.58
27.38
8.61%
9.02%
44
17.64
Buyback yield%
8.68
10.78
12.76
11.25
12.77
15.12
16.13
17.84
17.05
14.36
21.83
16.13
13.56
49
0.209
D/E ratiox
1.074
1.125
0.970
0.938
0.919
0.798
0.690
0.683
0.736
0.784
0.598
0.736
0.859
65
44.61
Enterprise value₩B
13.05
12.12
10.36
10.09
10.78
10.66
10.13
9.833
10.36
10.16
28.78
(1.18%)
(3.55%)
27
43.62
LT debt₩B
47.88
46.66
52.99
58.78
58.89
56.69
57.61
57.82
61.90
68.71
27.74
3.13%
3.99%
26
Revenue
₩39.80B
5.54%
1.00×
Cost of revenue
₩19.29B
5.76%
1.02×
Operating expenses
₩8.274B
5.03%
0.95×
Goodwill & intangibles
17.63%
Cash and investments
16.09%