1.957
Revenue₩B
2.492
2.556
2.577
2.648
2.705
2.829
2.921
3.058
3.204
3.261
2.109
3.81%
3.18%
76
5.16
Revenue growth%
18.48
16.45
17.50
16.34
16.21
14.86
13.37
12.54
14.53
12.91
26.49
13.37
15.54
41
10.39
Gross margin%
26.02
24.99
22.50
22.46
24.46
25.30
27.79
30.75
27.77
28.68
6.83
27.79
25.66
73
11.70
Operating margin%
11.86
13.13
11.31
8.91
11.42
9.06
9.57
12.49
15.22
15.96
7.34
12.49
11.64
86
11.73
Net margin%
8.98
11.32
9.92
9.81
9.28
7.99
9.77
11.50
13.89
13.08
23.46
11.50
9.86
8
18.13
P/E ratio (avg)x
34.66
36.42
40.25
43.45
48.07
47.09
44.34
48.41
47.29
47.52
22.20
47.29
45.72
15
30.02
EV/EBITx
27.90
27.28
29.13
28.43
30.09
32.15
33.00
35.70
33.29
31.18
9.444
33.00
30.64
64
22.36
FCF yield (avg)%
11.66
13.36
11.89
11.72
13.29
13.90
13.55
13.51
10.63
10.99
20.02
13.51
12.59
22
9.30
FCF margin%
26.01
23.37
26.19
24.40
25.72
26.77
26.37
28.84
30.50
32.84
27.61
28.84
26.28
19
0.707
FCF / Net incomex
0.675
0.711
0.645
0.718
0.647
0.624
0.616
0.655
0.616
0.667
1.585
0.624
0.651
52
9.30
ROIC%
20.67
21.62
23.26
22.33
22.43
20.37
22.82
24.36
25.82
23.06
10.48
23.06
22.63
59
24.91
Return on equity%
18.33
18.36
19.51
21.23
24.02
22.64
25.46
27.91
25.97
27.00
8.95
25.97
23.33
11
27.94
Return on assets%
7.14
6.13
4.85
6.95
4.95
5.60
6.26
5.46
4.17
4.99
17.92
5.46
5.53
94
260.09
EPS₩
56.18
54.24
53.22
53.23
49.11
44.86
37.94
32.69
28.48
29.96
280.49
(9.41%)
(7.07%)
—
9.05
EPS growth%
5.85
8.69
5.70
3.30
2.55
2.88
1.11
0.40
0.66
0.77
11.72
0.77
2.71
84
157.67
Bookvalue per sh₩
207.38
207.24
194.86
192.02
223.34
222.66
246.54
247.52
237.86
258.88
277.79
3.00%
3.10%
—
104.30
FCF per share₩
220.00
194.60
196.36
194.53
176.59
184.23
170.44
170.16
178.66
194.98
172.44
2.00%
(1.99%)
—
49.65
Dividend per sh₩
274.59
286.68
295.95
279.95
267.23
308.55
288.67
330.29
315.44
311.35
121.20
3.10%
1.95%
—
13.88
Div yield (avg)%
20.17
20.43
17.69
14.88
12.12
10.62
10.18
7.44
6.93
4.05
4.12
7.44
11.37
41
17.67
Payout ratio%
14.02
14.16
12.25
12.44
10.91
8.46
9.58
7.84
10.06
10.24
26.04
9.58
10.57
53
6.604
Shares (diluted)M
11.37
11.58
13.33
13.87
15.97
17.72
18.51
19.62
20.71
23.94
6.812
8.43%
8.77%
47
24.82
Buyback yield%
6.76
8.75
9.60
12.33
12.89
10.62
11.64
11.65
9.37
9.48
29.82
10.62
10.11
25
0.359
D/E ratiox
0.447
0.450
0.464
0.435
0.412
0.385
0.347
0.363
0.386
0.367
0.568
0.367
0.399
54
0.749
Enterprise value₩B
4.126
4.170
4.420
4.686
4.623
4.769
4.950
4.994
5.656
5.838
2.307
4.78%
5.16%
58
2.517
LT debt₩B
3.917
4.094
3.951
3.926
3.668
4.059
4.599
4.617
4.795
4.478
0.235
4.07%
2.48%
83
Revenue
₩3.261B
3.18%
1.00×
Cost of revenue
₩2.108B
3.35%
1.02×
Operating expenses
₩489.5M
3.26%
1.01×
Cash and investments
17.02%