2.617
Revenue₩B
9.548
9.747
10.15
10.37
10.54
10.79
11.24
11.61
12.17
12.71
2.928
3.80%
3.33%
69
9.78
Revenue growth%
16.32
18.95
19.70
18.96
19.51
21.18
23.78
23.55
22.62
24.67
27.77
23.55
20.44
76
25.32
Gross margin%
6.02
7.96
5.44
6.68
4.71
7.17
4.80
5.26
3.49
3.97
13.00
4.80
5.35
77
24.18
Operating margin%
1.58
0.40
0.40
0.40
2.03
0.40
0.40
2.63
2.99
2.52
25.14
2.52
0.99
65
15.27
Net margin%
17.27
18.02
15.28
14.02
13.16
12.17
12.02
9.74
10.91
10.73
16.10
10.91
12.67
26
34.74
P/E ratio (avg)x
49.04
55.06
59.62
63.93
70.77
70.92
82.62
81.50
93.14
106.7
33.26
82.62
70.84
91
21.78
EV/EBITx
22.71
25.38
28.08
28.01
33.00
32.67
35.53
35.73
37.73
42.20
25.73
35.73
32.84
65
26.57
FCF yield (avg)%
6.77
6.77
5.57
3.18
1.36
3.91
6.48
6.60
5.46
4.68
7.34
5.46
5.52
49
11.93
FCF margin%
22.25
20.14
17.17
19.52
17.80
20.17
20.64
20.37
17.91
20.27
24.17
20.27
20.15
58
0.123
FCF / Net incomex
0.370
0.353
0.361
0.340
0.308
0.306
0.264
0.228
0.223
0.236
1.391
0.236
0.307
63
12.25
ROIC%
15.89
12.93
13.41
11.81
13.74
15.86
14.72
14.62
15.08
14.87
20.55
14.87
14.67
81
5.20
Return on equity%
16.92
19.06
20.04
19.42
20.45
23.08
22.65
21.52
22.58
23.62
8.70
22.65
20.99
57
27.88
Return on assets%
17.80
20.30
18.94
20.95
20.19
17.92
16.24
15.78
16.00
13.12
2.45
16.00
17.86
43
243.77
EPS₩
257.44
280.11
325.04
360.42
414.04
419.18
412.11
394.20
405.02
479.60
254.49
2.98%
8.29%
—
27.89
EPS growth%
32.56
29.91
27.95
30.76
29.15
29.44
32.23
30.93
30.83
28.19
11.48
30.83
30.33
76
190.56
Bookvalue per sh₩
334.53
362.55
341.18
330.39
335.03
355.17
376.76
412.39
482.28
562.37
139.91
10.91%
5.66%
—
99.30
FCF per share₩
107.78
106.43
101.02
93.73
89.43
77.90
67.52
61.22
58.40
62.84
90.94
(6.82%)
(5.92%)
—
108.32
Dividend per sh₩
82.43
72.08
78.86
85.45
89.80
89.30
79.23
71.14
78.84
79.35
235.58
(2.45%)
0.16%
—
19.19
Div yield (avg)%
11.65
11.16
12.00
12.87
10.46
12.81
10.40
8.67
8.46
11.28
19.39
10.40
11.22
55
17.80
Payout ratio%
12.25
11.28
12.89
12.05
13.29
14.44
17.03
17.16
17.07
19.14
19.76
17.07
13.87
55
14.35
Shares (diluted)M
21.65
23.76
22.06
20.81
23.57
22.04
21.22
21.89
24.11
24.95
14.34
1.15%
2.59%
13
12.35
Buyback yield%
35.42
37.74
38.92
38.56
40.46
42.85
43.83
46.14
48.43
48.22
21.48
46.14
41.65
10
1.365
D/E ratiox
1.413
1.544
1.443
1.340
1.319
1.183
1.040
1.000
1.066
0.945
0.156
1.040
1.251
19
9.717
Enterprise value₩B
1.058
1.234
1.483
1.474
1.771
2.137
2.293
2.427
2.729
3.086
2.781
11.74%
12.33%
26
2.326
LT debt₩B
8.816
8.601
8.523
8.052
7.395
7.278
7.617
6.923
7.403
7.750
2.669
0.94%
(0.09%)
91
Revenue
₩12.71B
3.33%
1.00×
Cost of revenue
₩5.705B
3.26%
0.99×
Operating expenses
₩2.865B
3.40%
1.01×
Cash and investments
20.06%
Goodwill & intangibles
17.95%