7.900
Revenue₩B
6.128
6.687
7.051
7.703
8.185
8.723
9.472
10.30
10.98
11.70
8.143
7.41%
7.58%
8
25.15
Revenue growth%
23.34
20.86
22.57
24.27
24.47
21.48
21.22
19.83
18.95
21.37
9.27
21.22
21.42
40
5.76
Gross margin%
12.80
15.80
14.23
12.26
11.97
12.00
10.76
10.92
11.78
12.99
23.77
11.78
12.13
85
10.18
Operating margin%
25.68
27.32
26.26
27.18
25.34
23.85
22.04
22.74
23.77
22.85
6.21
22.85
24.60
57
16.06
Net margin%
0.40
0.40
2.91
2.19
1.11
0.40
0.40
0.40
1.07
2.97
5.97
0.40
0.74
49
24.03
P/E ratio (avg)x
12.58
13.03
12.79
12.55
13.13
11.91
11.58
10.61
10.28
11.30
11.94
11.30
12.23
18
25.56
EV/EBITx
23.41
21.22
20.18
20.22
20.19
21.15
23.44
25.32
27.83
27.28
30.05
25.32
22.31
15
21.36
FCF yield (avg)%
18.71
19.81
16.96
18.16
20.48
22.07
21.53
22.66
20.68
21.25
12.33
21.53
20.58
84
8.96
FCF margin%
13.76
14.16
13.34
11.22
8.65
7.37
4.85
6.85
4.41
2.43
25.90
4.85
8.01
18
1.272
FCF / Net incomex
0.721
0.688
0.638
0.715
0.704
0.706
0.699
0.707
0.789
0.747
1.336
0.707
0.707
77
24.51
ROIC%
8.08
9.27
7.53
7.37
7.14
5.86
6.61
6.51
7.48
7.77
27.64
6.61
7.43
68
4.92
Return on equity%
10.95
12.97
10.69
13.05
15.50
13.55
10.63
10.00
9.04
7.70
6.69
10.00
10.82
49
24.50
Return on assets%
11.74
10.09
7.18
9.61
11.46
9.67
10.48
9.65
10.88
8.96
23.44
9.67
9.88
30
328.91
EPS₩
393.93
395.64
395.77
413.24
389.02
374.96
398.20
390.06
370.37
415.46
346.89
1.32%
1.67%
—
26.03
EPS growth%
8.79
7.30
7.68
5.28
4.82
7.50
7.56
5.76
8.00
6.04
2.45
7.50
7.40
70
213.10
Bookvalue per sh₩
247.12
246.14
228.71
195.13
198.57
204.42
192.98
175.79
172.74
148.05
250.62
(5.70%)
(5.04%)
—
197.48
FCF per share₩
333.49
326.68
387.39
411.82
404.00
398.50
455.50
461.75
491.02
539.06
234.79
5.94%
4.42%
—
68.40
Dividend per sh₩
249.62
249.94
228.06
240.32
256.67
286.29
320.88
351.27
320.96
352.90
219.83
6.58%
3.78%
—
11.70
Div yield (avg)%
27.41
27.64
25.03
23.63
22.85
21.55
21.22
22.02
23.12
21.70
3.74
21.70
22.99
88
11.85
Payout ratio%
18.62
18.61
18.70
17.26
14.92
12.76
15.74
16.70
18.73
17.09
3.56
16.70
17.17
39
24.15
Shares (diluted)M
18.58
16.45
16.71
15.08
13.70
12.23
11.90
10.89
11.08
11.75
23.93
(3.03%)
(4.93%)
26
22.54
Buyback yield%
22.95
23.73
22.97
25.41
25.39
23.40
20.41
22.40
23.96
23.26
17.49
23.26
23.33
34
0.553
D/E ratiox
0.889
1.023
1.068
1.014
1.117
1.154
1.083
1.214
1.303
1.319
0.293
1.214
1.100
30
7.146
Enterprise value₩B
1.641
1.798
1.886
2.189
2.218
2.593
2.464
2.639
2.588
3.009
11.70
6.29%
6.61%
24
7.498
LT debt₩B
10.19
10.37
11.02
9.616
10.50
9.944
10.69
11.75
11.24
10.54
5.023
0.07%
(0.35%)
27
Revenue
₩11.70B
7.58%
1.00×
Cost of revenue
₩6.207B
7.57%
1.00×
Operating expenses
₩2.744B
7.15%
0.96×
Cash and investments
16.21%