17.62
Revenue₩B
30.52
30.84
31.97
33.18
34.45
35.38
35.36
35.88
35.76
36.49
19.44
1.15%
2.10%
37
20.03
Revenue growth%
9.33
9.70
6.88
7.80
9.92
11.15
13.48
16.16
14.76
15.93
8.94
14.76
10.54
28
19.17
Gross margin%
7.77
6.25
7.59
8.00
6.46
4.84
7.32
6.89
8.03
6.50
11.72
6.89
7.10
25
7.85
Operating margin%
21.69
20.82
22.70
22.84
21.48
20.59
23.43
22.89
24.88
23.29
17.32
23.29
22.77
17
25.83
Net margin%
6.52
6.39
6.48
5.65
3.68
2.64
1.84
0.40
0.40
2.80
22.10
1.84
3.24
25
22.83
P/E ratio (avg)x
21.14
21.63
24.01
25.26
30.65
32.13
35.55
41.72
47.93
57.42
20.18
41.72
31.39
61
13.21
EV/EBITx
18.47
19.88
17.73
17.13
17.20
14.94
15.62
13.68
13.21
11.52
36.13
13.68
16.38
90
29.27
FCF yield (avg)%
30.02
31.77
30.88
32.72
33.38
34.56
34.34
36.32
36.28
37.50
5.18
36.28
33.86
91
12.63
FCF margin%
10.44
8.99
6.90
6.94
9.05
10.81
13.45
14.74
14.18
16.10
29.05
14.18
10.62
18
0.221
FCF / Net incomex
0.472
0.455
0.432
0.412
0.419
0.431
0.425
0.473
0.529
0.579
1.227
0.473
0.444
8
7.71
ROIC%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.83
21.63
0.40
0.40
56
5.80
Return on equity%
13.15
15.99
14.24
12.60
10.30
9.63
11.07
11.90
14.66
13.52
7.85
11.90
12.87
58
29.32
Return on assets%
19.36
21.20
21.38
19.34
17.37
19.45
19.32
21.78
19.22
22.19
19.13
19.45
19.40
33
111.07
EPS₩
286.18
271.61
253.95
269.05
250.16
263.11
240.98
235.84
215.00
207.19
120.11
(3.70%)
(3.88%)
—
21.56
EPS growth%
15.61
16.65
13.97
16.78
15.99
17.07
15.88
15.92
13.68
14.67
10.01
15.88
15.90
78
343.78
Bookvalue per sh₩
191.53
168.48
147.91
150.83
157.89
147.44
140.80
149.50
143.26
147.54
138.39
(1.35%)
(3.17%)
—
231.36
FCF per share₩
602.31
691.39
719.78
735.56
795.19
784.86
924.03
942.04
1,051
1,120
278.87
7.09%
7.31%
—
165.57
Dividend per sh₩
249.12
241.18
253.05
264.54
242.21
246.52
213.48
203.39
182.33
172.24
261.92
(6.59%)
(2.80%)
—
2.22
Div yield (avg)%
21.32
21.03
18.84
16.52
17.05
14.50
14.85
14.52
16.24
14.17
23.40
14.52
16.38
63
17.53
Payout ratio%
5.95
7.10
4.85
4.51
6.36
6.91
5.92
7.29
9.53
11.56
14.10
7.29
6.63
38
70.92
Shares (diluted)M
116.5
123.1
130.8
139.6
138.1
129.6
143.3
150.1
165.2
165.6
71.04
3.70%
4.94%
19
8.38
Buyback yield%
27.08
29.84
27.77
29.01
27.18
28.20
28.20
29.81
26.87
24.47
7.42
28.20
27.98
21
1.041
D/E ratiox
0.797
0.860
0.868
0.918
1.087
1.235
1.187
1.152
1.107
1.239
0.764
1.187
1.097
46
20.06
Enterprise value₩B
36.56
41.12
40.61
47.20
46.56
54.49
64.49
67.55
67.62
76.71
22.78
10.50%
7.97%
44
12.98
LT debt₩B
21.28
19.11
18.82
18.07
18.71
20.13
22.01
22.34
24.23
21.62
26.29
2.93%
(0.43%)
10
Revenue
₩36.49B
2.10%
1.00×
Cost of revenue
₩23.88B
2.09%
1.00×
Operating expenses
₩6.987B
1.92%
0.98×
Cash and investments
17.39%