53.09
Revenue₩B
59.46
61.26
63.43
67.21
69.98
72.24
74.24
77.05
80.11
83.83
57.15
3.68%
4.07%
44
27.22
Revenue growth%
0.85
0.40
0.40
0.40
0.41
2.18
3.28
4.79
7.38
6.53
5.81
4.79
1.51
68
14.56
Gross margin%
20.42
19.42
20.66
19.91
20.75
18.39
20.02
18.20
15.74
17.03
9.40
18.20
19.67
10
26.50
Operating margin%
24.30
25.93
28.43
30.92
29.37
29.45
32.02
31.59
32.97
34.09
22.62
32.02
30.19
33
29.34
Net margin%
21.45
21.41
23.47
23.97
26.16
27.83
28.79
27.35
25.30
22.55
28.49
27.35
24.64
66
34.43
P/E ratio (avg)x
30.45
30.17
26.27
22.69
24.59
24.11
23.89
21.37
21.36
22.77
25.95
22.77
24.00
10
27.50
EV/EBITx
48.20
46.46
54.45
60.62
68.48
65.99
75.38
73.03
86.90
84.92
6.460
75.38
67.24
17
20.20
FCF yield (avg)%
16.53
13.90
14.00
14.69
13.68
13.10
13.86
14.77
15.12
17.64
7.72
14.77
14.34
70
21.39
FCF margin%
22.63
21.27
21.67
21.72
21.29
24.29
24.47
27.24
25.24
22.83
14.03
24.47
22.73
35
0.126
FCF / Net incomex
1.313
1.406
1.301
1.196
1.170
1.211
1.196
1.183
1.014
0.871
0.349
1.183
1.196
26
5.34
ROIC%
4.54
1.55
2.49
4.67
3.13
3.05
2.68
4.26
4.05
2.46
2.83
3.05
3.09
65
4.53
Return on equity%
23.65
24.12
23.76
24.91
27.47
29.36
30.32
29.42
30.42
31.46
13.82
30.32
28.41
45
3.97
Return on assets%
15.50
12.97
14.87
16.35
16.59
17.01
16.93
18.07
15.81
14.62
28.91
16.93
16.08
89
477.07
EPS₩
431.99
475.15
481.95
554.48
599.17
628.92
712.78
794.57
924.72
884.42
504.84
8.10%
7.15%
—
22.79
EPS growth%
2.45
3.22
1.12
2.61
0.86
0.40
2.52
0.50
0.40
0.40
18.93
0.40
0.99
24
737.40
Bookvalue per sh₩
726.11
791.58
824.26
856.48
841.29
963.37
1,050
1,033
1,151
1,142
274.27
6.30%
4.66%
—
314.39
FCF per share₩
174.95
180.92
198.36
195.97
215.21
231.70
217.31
214.64
230.14
238.38
516.45
2.07%
2.09%
—
423.66
Dividend per sh₩
291.77
314.22
350.41
375.15
388.90
406.83
406.80
445.66
401.04
435.83
150.52
2.30%
4.10%
—
17.88
Div yield (avg)%
14.62
16.72
16.61
14.24
16.85
19.62
22.31
20.11
20.89
23.84
4.08
20.89
18.24
20
27.00
Payout ratio%
12.12
13.08
14.11
11.54
12.66
12.26
9.71
8.08
5.83
8.38
28.38
8.38
11.83
63
67.86
Shares (diluted)M
53.90
48.97
44.95
50.02
47.70
45.45
42.99
41.91
41.00
38.12
68.76
(4.39%)
(4.30%)
75
20.51
Buyback yield%
31.36
33.47
35.28
37.85
37.64
40.21
41.19
39.78
40.20
41.45
23.72
40.21
38.81
61
0.920
D/E ratiox
2.196
2.605
2.618
2.958
3.264
3.347
3.848
4.312
4.877
5.675
1.617
4.312
3.305
73
44.35
Enterprise value₩B
26.62
26.40
25.67
22.78
25.44
22.37
23.94
23.12
21.29
22.00
26.78
(2.87%)
(2.56%)
31
39.74
LT debt₩B
33.02
29.39
29.17
30.85
31.41
32.18
29.85
26.70
25.21
26.04
6.708
(3.68%)
(2.93%)
68
Revenue
₩83.83B
4.07%
1.00×
Cost of revenue
₩43.93B
4.26%
1.02×
Operating expenses
₩17.64B
4.06%
1.00×
Goodwill & intangibles
20.35%
Cash and investments
20.01%