1.032
Revenue₩B
2.641
2.626
2.677
2.614
2.655
2.667
2.616
2.649
2.633
2.633
1.146
(0.16%)
0.15%
52
28.37
Revenue growth%
16.53
16.56
19.21
18.26
19.43
21.77
23.33
22.96
22.35
21.77
11.09
22.35
20.60
7
26.66
Gross margin%
29.09
30.34
27.82
28.21
29.78
28.72
29.20
30.91
32.71
34.55
11.28
30.91
29.49
19
17.77
Operating margin%
22.09
23.18
23.95
24.78
26.78
27.37
25.09
23.76
24.96
25.56
15.67
25.09
24.87
34
29.31
Net margin%
14.03
15.87
14.21
13.30
12.51
13.05
11.53
11.81
12.40
12.31
21.25
12.31
12.78
53
20.16
P/E ratio (avg)x
46.13
50.15
58.30
59.38
63.17
74.80
76.14
76.15
79.35
76.54
17.37
76.15
68.98
59
18.83
EV/EBITx
17.40
17.75
17.75
17.12
18.91
18.32
20.96
21.24
23.13
27.11
27.30
21.24
18.62
72
16.87
FCF yield (avg)%
26.85
28.39
29.37
26.61
27.34
25.22
22.57
19.79
20.60
22.69
27.18
22.57
25.92
64
11.99
FCF margin%
29.20
31.47
31.45
28.88
26.88
25.80
28.58
31.09
32.93
34.96
8.62
31.09
30.15
24
1.572
FCF / Net incomex
1.457
1.644
1.853
2.078
2.263
2.569
2.910
3.197
3.100
3.677
1.283
3.100
2.416
32
13.41
ROIC%
33.64
34.02
31.61
28.77
29.96
29.54
29.67
30.92
30.70
29.68
6.18
29.68
30.33
91
25.46
Return on equity%
25.31
22.84
25.04
22.98
23.90
24.89
22.93
20.78
18.43
18.43
25.96
20.78
22.96
87
24.94
Return on assets%
25.53
23.31
26.22
25.91
25.09
22.71
24.06
26.27
27.56
25.39
23.46
25.39
25.46
86
146.56
EPS₩
196.27
178.09
164.96
176.75
189.62
208.69
226.09
204.54
182.12
165.27
155.93
(2.71%)
(3.04%)
—
17.03
EPS growth%
14.91
16.23
16.91
18.20
16.70
18.35
16.83
17.18
17.74
20.13
15.87
17.74
17.04
27
257.49
Bookvalue per sh₩
86.17
84.52
91.70
84.59
90.54
88.43
85.44
85.72
85.44
84.00
119.98
(1.49%)
0.63%
—
249.82
FCF per share₩
234.76
245.75
245.66
256.16
284.17
292.09
309.62
308.00
337.88
384.23
184.35
6.22%
5.78%
—
210.46
Dividend per sh₩
140.41
157.76
158.82
149.31
166.18
150.09
145.69
132.58
129.98
134.15
257.89
(4.19%)
(0.22%)
—
18.17
Div yield (avg)%
15.36
12.85
14.41
14.35
11.42
11.76
11.21
11.71
14.61
12.52
17.88
11.76
12.69
64
3.51
Payout ratio%
16.92
16.19
14.77
11.98
14.05
11.69
14.42
12.40
11.48
9.16
26.18
11.69
13.23
79
6.387
Shares (diluted)M
5.985
6.368
6.760
6.375
7.016
6.592
6.076
6.566
6.581
7.293
6.393
0.78%
1.07%
44
21.97
Buyback yield%
0.40
0.40
2.02
1.48
0.40
0.96
3.74
5.66
4.60
6.68
12.08
4.60
1.75
12
0.333
D/E ratiox
0.815
0.917
0.936
0.906
0.881
0.948
0.980
1.021
1.192
1.128
0.751
1.021
0.942
6
2.105
Enterprise value₩B
2.109
2.057
2.184
2.439
2.603
3.013
3.518
3.662
4.248
5.002
1.277
13.96%
9.59%
64
2.001
LT debt₩B
2.552
2.412
2.736
2.619
2.688
2.878
2.955
3.152
3.592
3.731
1.549
6.77%
5.16%
29
Revenue
₩2.633B
0.15%
1.00×
Cost of revenue
₩1.630B
0.08%
0.99×
Operating expenses
₩404.7M
0.07%
0.99×
Goodwill & intangibles
21.40%
Cash and investments
17.16%