40.43
Revenue₩B
62.39
66.19
70.47
73.42
75.46
77.54
83.11
85.42
88.94
92.02
42.21
4.05%
4.39%
76
4.67
Revenue growth%
14.48
16.18
13.76
10.97
11.06
10.77
12.44
14.82
12.18
14.20
20.77
12.44
13.10
13
24.17
Gross margin%
6.67
8.13
8.45
6.82
4.21
3.58
6.50
4.37
6.11
6.81
11.83
6.11
6.59
34
29.98
Operating margin%
22.02
21.46
23.88
26.57
23.81
23.48
23.63
23.64
23.81
25.69
24.45
23.64
23.72
6
4.14
Net margin%
16.58
17.45
16.32
17.90
18.32
15.47
15.66
15.12
13.99
14.26
8.13
15.12
15.99
89
10.62
P/E ratio (avg)x
18.17
17.91
19.01
18.49
20.54
21.24
22.26
24.64
24.15
26.13
6.033
24.15
20.89
24
37.75
EV/EBITx
47.91
52.08
52.50
55.25
59.23
63.76
69.67
73.55
74.46
78.98
35.40
73.55
61.49
40
11.71
FCF yield (avg)%
9.20
8.47
11.40
12.67
10.39
8.52
5.97
7.09
7.88
10.70
11.59
7.88
8.86
55
4.18
FCF margin%
9.24
7.39
7.66
5.01
3.47
2.39
0.40
0.40
1.94
2.04
7.68
1.94
2.93
43
1.673
FCF / Net incomex
2.024
2.273
2.610
2.910
3.072
3.067
2.985
2.981
2.958
3.259
1.636
2.985
2.969
46
10.72
ROIC%
18.80
19.63
19.17
21.28
19.71
17.21
17.18
19.14
17.20
16.94
24.97
17.20
18.97
27
6.81
Return on equity%
27.25
29.03
26.73
26.73
27.46
28.81
25.93
23.15
23.11
26.05
7.29
25.93
26.73
55
22.35
Return on assets%
15.81
17.66
20.56
20.63
19.59
22.18
23.56
25.49
25.33
26.26
16.78
25.33
21.40
20
2,773
EPS₩
1,776
1,946
1,942
1,767
1,858
1,708
1,903
1,789
1,958
1,899
2,935
0.44%
(0.15%)
—
29.90
EPS growth%
29.75
31.03
29.34
32.08
33.85
34.43
35.07
37.67
37.49
35.14
14.59
35.14
34.14
44
2,426
Bookvalue per sh₩
1,524
1,553
1,698
1,692
1,688
1,638
1,637
1,494
1,353
1,291
1,279
(5.22%)
(0.88%)
—
1,750
FCF per share₩
609.87
564.52
574.95
515.68
560.81
608.87
613.10
601.30
654.58
688.13
2,520
4.18%
0.65%
—
950.53
Dividend per sh₩
2,871
3,135
3,081
3,506
3,748
3,583
3,493
3,648
3,950
4,279
1,004
2.69%
4.22%
—
6.41
Div yield (avg)%
21.54
23.24
21.84
19.86
19.34
21.60
23.02
22.71
24.61
22.58
17.56
22.71
22.21
27
13.94
Payout ratio%
29.36
27.22
28.28
29.93
29.97
28.53
26.59
26.92
28.78
26.63
13.73
26.92
28.41
38
14.73
Shares (diluted)M
22.25
25.79
29.82
34.76
33.66
33.45
36.20
38.62
40.75
44.24
14.61
5.62%
8.24%
25
15.48
Buyback yield%
22.57
21.16
18.80
15.94
15.69
17.06
15.41
16.65
17.38
16.91
15.81
16.91
16.99
61
0.600
D/E ratiox
0.768
0.691
0.666
0.601
0.556
0.569
0.518
0.483
0.488
0.533
0.622
0.518
0.562
47
27.44
Enterprise value₩B
43.29
43.25
48.61
47.88
44.04
44.67
44.00
44.21
44.82
41.02
36.99
(1.41%)
(1.20%)
28
10.98
LT debt₩B
2.813
3.074
3.146
3.073
3.371
3.455
3.291
3.215
3.495
3.731
41.90
2.05%
2.65%
88
Revenue
₩92.02B
4.39%
1.00×
Cost of revenue
₩64.41B
4.39%
1.00×
Operating expenses
₩13.97B
3.21%
0.89×
Cash and investments
15.98%