14.82
Revenue₩B
17.78
18.34
19.19
19.69
20.45
21.75
22.84
23.96
24.59
25.29
16.25
4.34%
3.77%
60
13.93
Revenue growth%
15.71
17.08
15.95
13.02
15.05
12.05
14.72
13.45
11.94
11.10
14.85
12.05
14.09
46
16.51
Gross margin%
9.17
9.84
12.81
10.12
10.68
11.54
9.56
8.82
10.00
10.71
13.82
10.00
10.06
77
23.57
Operating margin%
6.93
8.96
8.25
10.32
10.51
13.49
12.52
15.13
15.51
13.27
23.64
13.49
11.51
7
15.45
Net margin%
23.79
22.72
20.17
18.96
20.78
23.05
22.05
23.91
24.77
25.20
8.37
23.91
22.88
92
14.53
P/E ratio (avg)x
8.854
9.332
9.545
8.950
10.01
9.996
10.36
11.95
12.95
12.51
23.19
11.95
10.01
15
37.47
EV/EBITx
23.89
24.25
24.53
22.72
22.51
23.03
22.20
23.02
20.73
21.81
35.49
22.20
22.87
73
2.80
FCF yield (avg)%
9.09
10.83
8.95
7.55
5.54
8.07
9.40
11.98
14.39
14.46
21.54
11.98
9.24
69
18.84
FCF margin%
13.05
14.85
17.23
16.05
17.91
19.82
17.15
18.93
20.36
20.99
25.85
19.82
17.57
91
1.670
FCF / Net incomex
0.842
0.817
0.824
0.743
0.651
0.630
0.638
0.589
0.593
0.513
1.490
0.593
0.645
28
23.28
ROIC%
14.49
13.06
15.16
14.95
12.18
9.57
7.01
7.22
4.65
5.99
26.52
7.01
10.87
43
5.62
Return on equity%
23.04
22.34
23.35
24.06
25.49
26.33
23.83
21.17
22.95
25.01
15.25
23.83
23.59
50
10.89
Return on assets%
20.04
20.97
18.69
17.54
18.75
19.95
19.93
18.96
21.19
23.16
11.58
19.95
19.94
54
898.53
EPS₩
1,383
1,430
1,541
1,745
1,821
1,902
1,911
2,047
2,092
2,342
935.08
5.15%
6.84%
—
15.35
EPS growth%
13.41
10.83
10.99
13.06
11.30
8.62
6.29
6.66
7.08
5.41
22.33
6.66
9.73
62
922.98
Bookvalue per sh₩
841.59
846.94
844.49
863.12
879.04
987.66
1,002
978.65
970.82
1,141
508.08
5.36%
4.93%
—
161.53
FCF per share₩
742.47
781.73
741.48
783.19
785.33
792.76
871.08
983.22
955.24
884.66
311.41
2.41%
1.67%
—
264.63
Dividend per sh₩
724.80
656.23
637.00
674.42
694.14
665.93
607.43
572.08
538.22
576.03
930.43
(3.66%)
(2.62%)
—
23.11
Div yield (avg)%
33.08
34.88
32.76
34.05
32.14
30.17
32.43
29.64
29.38
31.52
16.25
30.17
32.28
5
16.28
Payout ratio%
15.58
18.00
19.09
16.98
17.94
15.12
16.24
16.31
13.35
13.64
3.23
15.12
16.27
75
13.01
Shares (diluted)M
10.56
10.28
9.695
8.843
9.072
9.234
9.664
8.791
8.293
7.517
13.16
(3.69%)
(3.82%)
16
18.67
Buyback yield%
6.42
4.09
7.08
5.74
5.36
5.93
8.76
7.72
10.48
11.73
24.80
8.76
6.75
28
0.832
D/E ratiox
1.732
1.763
2.009
2.266
2.088
1.999
2.032
2.101
2.001
2.068
0.437
2.032
2.021
18
11.98
Enterprise value₩B
4.834
5.514
5.448
6.014
6.768
6.940
6.798
7.536
8.514
10.26
26.32
8.67%
9.09%
21
16.20
LT debt₩B
21.08
23.99
24.24
27.30
32.04
37.00
35.52
33.72
35.66
41.24
28.25
5.18%
8.21%
7
Revenue
₩25.29B
3.77%
1.00×
Cost of revenue
₩14.61B
3.95%
1.02×
Operating expenses
₩3.485B
3.10%
0.94×
Goodwill & intangibles
17.85%
Cash and investments
17.43%