21.36
Revenue₩B
35.89
36.23
37.23
37.88
37.40
38.16
37.91
38.72
38.65
38.12
23.13
0.38%
0.65%
57
9.36
Revenue growth%
6.97
4.53
6.50
7.15
7.50
6.71
8.32
9.00
9.33
8.52
18.55
8.52
7.33
63
24.03
Gross margin%
6.56
6.38
7.11
7.59
5.84
3.46
3.55
5.59
3.23
1.36
10.22
3.46
5.72
5
3.79
Operating margin%
14.03
15.01
14.58
15.26
15.61
14.49
15.52
18.29
20.56
22.57
19.96
18.29
15.39
53
4.69
Net margin%
19.84
16.90
17.49
17.74
20.34
18.94
20.75
17.82
19.58
18.64
29.50
18.94
18.79
92
35.66
P/E ratio (avg)x
12.62
13.20
14.91
15.51
15.26
15.79
14.90
14.27
14.93
15.22
7.655
14.93
14.92
11
18.30
EV/EBITx
43.72
48.46
49.02
46.28
43.41
47.50
45.24
44.37
41.80
44.34
21.14
44.37
44.80
60
8.65
FCF yield (avg)%
13.96
12.26
12.34
14.78
17.00
19.12
18.90
17.80
17.64
15.96
4.65
17.80
16.48
11
2.62
FCF margin%
35.47
37.77
38.99
41.83
40.06
40.16
42.16
42.81
45.68
48.05
23.80
42.81
41.00
26
0.892
FCF / Net incomex
1.601
1.684
1.805
1.846
1.856
1.725
1.623
1.584
1.649
1.762
0.548
1.649
1.704
19
5.13
ROIC%
30.82
30.70
29.26
32.24
30.75
28.87
30.17
30.47
33.07
30.88
7.28
30.47
30.73
71
4.62
Return on equity%
19.11
19.71
17.80
18.21
17.35
17.58
14.75
16.42
18.43
18.00
16.25
17.58
17.90
85
27.02
Return on assets%
22.35
23.44
25.43
22.85
23.99
23.41
25.89
25.06
22.93
24.62
9.34
24.62
23.71
53
100.03
EPS₩
429.95
398.65
403.86
419.07
395.55
417.90
460.41
455.76
503.33
503.46
102.95
4.94%
2.76%
—
9.76
EPS growth%
24.21
25.27
23.87
26.37
25.75
23.51
22.77
25.01
23.58
23.53
22.57
23.53
24.04
31
352.06
Bookvalue per sh₩
451.18
497.11
541.02
559.06
577.61
623.09
641.34
610.06
597.02
537.28
188.30
(1.44%)
1.93%
—
424.16
FCF per share₩
350.10
388.45
409.02
409.83
360.67
397.85
408.18
372.02
334.83
304.57
511.57
(3.32%)
(1.43%)
—
329.44
Dividend per sh₩
508.59
509.99
562.81
537.35
513.07
536.54
514.75
567.36
652.10
642.54
506.00
4.60%
3.50%
—
18.42
Div yield (avg)%
29.41
29.86
30.69
33.14
30.87
29.84
28.40
30.82
32.73
29.77
20.65
29.84
30.28
40
28.03
Payout ratio%
3.68
2.67
1.24
3.98
1.17
1.10
2.99
4.48
6.36
6.63
27.04
4.48
3.34
75
26.04
Shares (diluted)M
31.52
34.51
38.13
41.59
48.89
50.21
58.44
67.81
69.30
72.77
26.99
8.28%
9.08%
60
4.12
Buyback yield%
8.86
10.73
12.47
12.77
11.69
12.57
12.14
14.40
17.29
15.45
13.07
14.40
12.52
52
1.466
D/E ratiox
0.228
0.265
0.298
0.334
0.373
0.378
0.373
0.418
0.411
0.457
0.165
0.411
0.373
41
7.662
Enterprise value₩B
40.79
39.43
43.50
41.50
46.46
47.28
54.64
58.06
60.95
61.46
30.60
5.76%
4.60%
46
32.10
LT debt₩B
31.49
35.06
33.70
36.16
43.33
50.00
57.45
55.94
59.42
61.22
17.24
7.16%
7.67%
90
Revenue
₩38.12B
0.65%
1.00×
Cost of revenue
₩25.51B
0.92%
1.03×
Operating expenses
₩4.436B
0.15%
0.95×
Goodwill & intangibles
19.28%
Cash and investments
13.56%