7.899
Revenue₩B
10.03
9.952
9.877
9.775
9.654
9.811
10.05
10.38
10.68
11.05
8.421
2.74%
1.19%
61
27.19
Revenue growth%
24.90
23.71
21.57
22.08
20.82
18.87
17.78
15.28
17.67
18.25
14.69
17.78
19.84
35
16.45
Gross margin%
27.28
24.41
26.50
25.17
22.23
21.39
19.26
20.84
20.65
19.00
26.83
20.65
21.81
55
18.63
Operating margin%
28.27
26.94
26.73
27.06
24.39
23.76
25.93
25.13
25.52
26.42
20.46
25.52
26.18
85
25.58
Net margin%
14.82
13.90
11.69
12.10
11.23
13.11
13.12
12.59
14.36
14.88
11.14
13.12
13.11
80
33.36
P/E ratio (avg)x
7.771
7.053
7.411
7.781
6.917
6.781
6.182
5.601
5.278
5.703
32.76
5.703
6.849
69
9.502
EV/EBITx
22.41
20.48
21.03
22.12
21.00
19.21
20.45
19.30
19.15
20.21
18.51
19.30
20.46
93
24.55
FCF yield (avg)%
16.53
14.91
12.74
12.25
9.66
10.49
13.14
14.69
15.16
17.20
6.89
14.69
13.92
33
17.48
FCF margin%
14.91
17.13
15.41
14.71
17.08
15.46
17.38
16.92
19.75
18.15
27.89
17.38
17.00
38
0.385
FCF / Net incomex
0.737
0.738
0.760
0.745
0.798
0.840
0.849
0.865
0.880
0.801
0.127
0.849
0.800
91
8.44
ROIC%
6.40
4.74
3.92
4.72
7.56
5.71
8.62
10.51
8.15
5.68
19.31
8.15
6.05
21
11.77
Return on equity%
25.06
27.75
26.27
26.61
26.94
28.26
30.76
31.21
29.10
28.39
10.79
29.10
28.00
29
10.27
Return on assets%
5.51
4.16
1.83
3.96
1.63
4.14
2.58
1.55
1.53
1.04
22.07
1.55
2.20
40
70.65
EPS₩
115.35
123.46
129.90
134.62
140.20
143.98
146.13
146.48
139.56
130.88
78.46
(1.37%)
0.34%
—
4.63
EPS growth%
28.03
28.41
27.49
29.26
30.74
29.80
31.93
33.04
30.97
29.81
12.55
30.97
29.80
27
257.35
Bookvalue per sh₩
84.57
84.30
85.19
81.42
92.17
107.03
115.26
117.79
137.29
130.46
127.80
7.20%
3.95%
—
176.57
FCF per share₩
65.10
66.12
64.11
63.00
60.67
63.84
56.54
56.60
50.75
46.11
47.37
(5.34%)
(3.41%)
—
167.49
Dividend per sh₩
166.53
184.25
175.93
199.82
196.13
225.88
224.17
258.05
296.28
349.71
167.05
12.26%
8.39%
—
8.55
Div yield (avg)%
13.15
11.55
8.85
7.95
9.01
9.78
12.09
13.58
15.29
17.55
14.89
13.58
11.82
61
14.25
Payout ratio%
7.69
7.24
5.52
6.16
5.43
4.41
4.25
1.54
2.20
1.96
27.49
2.20
4.92
25
26.69
Shares (diluted)M
28.81
28.44
31.61
31.95
30.45
31.72
29.85
27.00
24.64
23.06
27.16
(5.41%)
(1.43%)
71
6.22
Buyback yield%
15.78
14.54
14.53
12.50
10.49
9.01
8.51
5.54
4.43
4.71
20.22
5.54
9.75
81
0.657
D/E ratiox
2.338
2.390
2.338
2.418
2.870
3.037
3.660
4.274
4.617
4.735
0.956
4.274
2.954
16
0.933
Enterprise value₩B
1.796
1.980
1.998
1.857
1.934
2.130
2.071
2.127
1.961
1.972
3.328
0.39%
0.04%
7
5.918
LT debt₩B
2.155
2.419
2.622
2.557
2.757
3.056
2.970
3.061
3.086
3.014
0.574
1.80%
4.09%
53
Revenue
₩11.05B
1.19%
1.00×
Cost of revenue
₩7.054B
1.30%
1.01×
Operating expenses
₩1.661B
1.30%
1.01×
Cash and investments
21.96%
Goodwill & intangibles
14.48%