2.373
Revenue₩B
7.696
7.942
8.108
8.166
8.276
8.537
8.765
8.753
8.914
9.155
2.602
2.04%
1.85%
58
5.06
Revenue growth%
29.85
29.12
29.98
28.87
30.88
33.16
31.34
29.22
31.21
28.91
13.26
31.21
29.91
38
5.56
Gross margin%
31.09
28.97
27.88
27.43
29.32
29.18
29.11
28.48
27.10
28.55
22.31
28.55
28.76
54
24.14
Operating margin%
7.83
9.82
11.83
12.81
13.58
11.33
10.05
8.27
5.70
5.04
17.38
8.27
9.94
49
24.85
Net margin%
26.55
24.11
24.59
27.30
24.40
25.43
27.14
29.89
32.09
29.78
25.06
29.78
26.84
58
36.67
P/E ratio (avg)x
7.721
8.338
7.314
7.831
7.135
7.494
7.779
7.066
6.808
6.039
11.32
7.066
7.404
48
32.35
EV/EBITx
20.29
20.08
21.19
20.62
20.13
22.72
24.49
22.67
23.34
23.29
9.106
23.29
21.93
84
6.97
FCF yield (avg)%
24.30
24.41
22.88
23.82
25.92
27.73
27.06
26.91
25.55
28.21
13.83
27.06
25.74
91
9.93
FCF margin%
23.98
24.72
26.34
24.45
21.54
20.04
18.60
20.85
20.58
19.50
8.75
20.04
21.19
94
1.749
FCF / Net incomex
1.116
1.121
1.141
1.048
0.967
0.907
0.814
0.732
0.743
0.814
1.486
0.814
0.937
72
18.87
ROIC%
18.37
20.02
19.90
17.92
17.41
14.53
12.09
14.07
13.00
11.68
11.50
13.00
15.97
91
14.27
Return on equity%
15.66
15.73
18.63
20.49
20.99
20.52
19.46
19.85
17.33
14.48
3.52
19.46
19.05
86
23.45
Return on assets%
10.99
11.28
9.50
8.84
7.74
5.41
3.13
1.48
1.17
0.63
8.16
1.48
6.57
23
215.62
EPS₩
200.98
187.98
201.39
197.05
211.69
211.15
195.33
203.57
176.61
153.34
237.78
(6.25%)
(2.58%)
—
6.72
EPS growth%
9.52
12.17
9.97
11.31
13.23
10.41
10.19
12.67
13.30
10.70
4.86
10.70
11.00
52
104.87
Bookvalue per sh₩
40.08
44.15
49.50
45.46
41.35
41.72
40.78
44.31
47.78
46.16
107.09
2.23%
2.28%
—
213.87
FCF per share₩
104.26
125.82
137.36
136.39
135.65
142.41
171.28
194.28
216.81
219.56
112.90
10.11%
9.23%
—
159.94
Dividend per sh₩
123.06
134.41
153.49
177.76
179.35
207.75
221.95
242.61
286.32
286.82
162.30
9.85%
10.44%
—
16.43
Div yield (avg)%
28.16
27.45
30.27
29.36
27.85
29.06
30.41
31.46
34.12
34.43
11.74
31.46
29.81
27
11.47
Payout ratio%
2.39
0.40
1.75
2.18
0.40
2.86
3.25
1.45
0.40
3.15
8.66
2.86
1.97
20
15.62
Shares (diluted)M
19.70
21.52
22.18
23.29
26.90
27.65
26.61
30.12
35.55
37.89
15.53
7.09%
6.78%
38
28.69
Buyback yield%
6.12
3.21
5.48
5.66
3.47
2.55
3.85
5.47
7.51
5.58
26.27
5.47
5.48
26
1.714
D/E ratiox
1.421
1.430
1.310
1.393
1.426
1.406
1.284
1.222
1.147
1.203
0.153
1.222
1.352
90
0.937
Enterprise value₩B
0.498
0.463
0.490
0.415
0.403
0.429
0.376
0.323
0.299
0.298
10.39
(5.88%)
(6.18%)
46
2.057
LT debt₩B
1.994
2.065
2.121
2.266
2.593
2.477
2.702
2.633
2.570
2.962
9.976
2.69%
3.66%
10
Revenue
₩9.155B
1.85%
1.00×
Cost of revenue
₩6.408B
1.85%
1.00×
Operating expenses
₩1.727B
2.35%
1.05×
Cash and investments
15.89%