51.60
Revenue₩B
39.36
40.79
41.42
43.06
43.81
44.03
45.44
46.87
48.13
48.44
56.58
2.03%
2.29%
38
17.20
Revenue growth%
15.60
18.25
18.39
19.11
18.75
20.63
21.88
20.55
19.91
21.07
9.17
20.63
19.51
64
6.47
Gross margin%
25.21
24.09
25.45
27.85
27.17
28.74
29.42
30.88
32.61
31.25
11.13
30.88
28.29
58
14.07
Operating margin%
14.70
15.03
16.21
18.02
20.96
17.98
17.95
16.57
19.29
19.54
20.00
17.98
17.96
83
9.88
Net margin%
21.90
24.60
27.39
25.59
25.49
26.61
28.31
31.23
32.09
31.56
12.15
31.23
27.00
27
31.16
P/E ratio (avg)x
10.10
10.97
11.16
10.05
9.329
8.721
7.999
8.448
8.329
7.955
22.06
8.329
9.025
33
21.94
EV/EBITx
7.855
7.833
7.717
7.034
6.520
6.883
6.912
6.452
6.049
5.767
28.22
6.452
6.897
50
11.44
FCF yield (avg)%
3.80
5.55
6.58
6.43
5.90
5.39
2.42
2.95
1.32
0.87
27.84
2.42
4.59
47
23.32
FCF margin%
25.80
27.21
25.42
23.64
21.68
19.16
22.07
24.04
24.17
26.84
23.77
24.04
24.11
60
0.438
FCF / Net incomex
1.563
1.549
1.552
1.405
1.537
1.405
1.478
1.519
1.609
1.605
1.622
1.519
1.543
26
22.68
ROIC%
10.93
9.30
10.16
9.75
6.91
5.06
6.74
8.37
8.01
5.73
2.47
6.74
8.19
13
22.06
Return on equity%
26.25
24.27
23.76
25.05
23.33
23.05
21.72
19.93
19.14
18.17
21.37
19.93
23.19
55
14.70
Return on assets%
8.14
10.17
7.73
8.79
10.71
11.16
9.84
12.64
10.53
12.34
15.81
11.16
10.35
68
384.18
EPS₩
203.70
196.46
193.99
202.39
193.46
175.57
170.77
164.86
168.56
183.11
394.61
(1.09%)
(1.43%)
—
11.94
EPS growth%
17.76
19.99
17.94
16.12
16.34
17.08
18.39
20.75
20.51
22.67
9.64
20.51
18.16
68
703.41
Bookvalue per sh₩
139.86
143.44
150.17
150.04
153.50
153.94
165.03
172.38
182.50
178.61
434.83
3.08%
2.67%
—
177.58
FCF per share₩
802.91
879.52
975.54
886.98
804.47
734.60
761.21
779.77
777.96
745.27
679.07
(1.52%)
0.24%
—
851.78
Dividend per sh₩
509.47
493.84
523.19
477.91
433.54
408.22
409.39
346.77
323.14
322.30
183.95
(5.76%)
(5.77%)
—
15.52
Div yield (avg)%
10.58
12.06
11.78
14.59
15.60
18.15
16.35
16.01
14.19
14.60
13.62
16.01
14.59
65
8.90
Payout ratio%
30.76
27.92
30.83
30.01
32.55
35.11
32.96
35.55
37.57
37.58
16.72
35.55
32.76
21
40.84
Shares (diluted)M
36.76
38.98
40.36
40.79
44.52
48.44
48.12
48.18
50.26
57.15
42.08
5.12%
3.92%
22
29.42
Buyback yield%
19.92
21.69
19.91
22.88
24.88
25.17
28.04
29.65
30.95
31.47
10.48
29.65
25.02
63
0.554
D/E ratiox
1.041
1.213
1.357
1.338
1.502
1.544
1.500
1.563
1.497
1.771
1.167
1.544
1.499
20
58.53
Enterprise value₩B
81.07
83.51
89.22
88.46
106.9
122.2
124.8
122.5
128.6
141.1
51.35
5.72%
7.48%
13
47.81
LT debt₩B
42.70
47.28
47.49
44.65
46.83
48.56
43.87
48.67
47.07
49.67
14.35
1.18%
2.10%
11
Revenue
₩48.44B
2.29%
1.00×
Cost of revenue
₩33.89B
2.29%
1.00×
Operating expenses
₩7.860B
2.47%
1.02×
Cash and investments
15.71%