36.42
Revenue₩B
24.42
26.52
28.00
29.70
32.23
35.05
37.00
38.80
40.95
43.66
38.72
6.25%
6.86%
64
22.83
Revenue growth%
31.66
30.14
28.63
27.75
28.74
30.36
29.17
29.86
29.81
29.42
6.49
29.81
29.61
73
27.34
Gross margin%
17.11
18.99
21.22
21.94
21.90
19.28
19.88
20.22
22.38
20.82
24.87
20.22
20.52
11
5.81
Operating margin%
23.54
22.11
22.72
23.78
23.44
22.72
22.47
21.85
21.99
23.37
6.32
22.47
22.72
58
6.42
Net margin%
29.13
27.90
27.97
27.24
27.83
27.92
27.40
26.55
26.51
29.18
20.91
27.40
27.87
77
7.907
P/E ratio (avg)x
20.99
23.76
22.75
20.69
19.31
18.59
19.08
19.42
17.51
19.75
13.27
19.08
19.58
78
30.51
EV/EBITx
19.39
18.00
18.58
19.58
17.31
17.61
16.10
15.37
15.46
15.66
8.707
15.66
17.46
67
23.64
FCF yield (avg)%
19.44
18.35
16.63
14.36
15.22
16.02
17.49
20.08
22.22
19.73
12.96
19.73
17.92
34
15.22
FCF margin%
10.32
12.49
15.34
14.40
15.08
16.67
14.71
16.83
17.65
17.47
19.03
16.83
15.21
26
0.166
FCF / Net incomex
0.342
0.357
0.388
0.411
0.492
0.486
0.583
0.661
0.684
0.706
1.318
0.661
0.489
63
29.11
ROIC%
8.93
10.90
9.67
8.15
10.87
7.96
9.86
8.78
6.67
4.29
21.00
7.96
8.85
46
8.35
Return on equity%
19.71
17.41
14.52
12.35
12.25
11.55
10.36
11.33
8.92
9.82
19.89
10.36
11.90
7
2.58
Return on assets%
2.70
1.20
3.46
5.62
6.85
7.58
6.93
8.68
8.84
10.61
20.62
8.68
6.89
27
771.34
EPS₩
1,406
1,527
1,509
1,492
1,566
1,606
1,886
2,075
1,998
2,008
815.98
5.10%
5.32%
—
16.64
EPS growth%
13.10
12.07
9.23
6.40
6.15
4.81
5.28
3.51
3.87
6.69
5.55
4.81
6.28
40
658.92
Bookvalue per sh₩
781.14
774.93
891.87
832.31
840.04
821.48
900.40
907.69
1,041
1,187
1,082
7.15%
3.99%
—
184.93
FCF per share₩
817.60
817.78
771.86
732.48
754.53
784.78
749.19
826.77
829.58
749.97
959.38
(0.12%)
(0.35%)
—
1,208
Dividend per sh₩
2,008
2,178
2,445
2,498
2,551
2,693
2,657
2,741
2,707
3,277
1,034
5.13%
5.34%
—
3.68
Div yield (avg)%
13.79
14.86
13.62
11.26
11.16
8.55
7.12
6.73
6.53
7.83
10.89
7.12
9.86
53
24.37
Payout ratio%
24.03
21.07
19.29
17.57
16.98
15.43
14.66
13.80
12.26
10.75
28.36
13.80
16.20
10
11.31
Shares (diluted)M
11.42
11.01
10.65
9.821
10.36
10.82
10.83
11.24
10.88
11.21
11.46
1.60%
0.83%
74
28.33
Buyback yield%
27.58
26.64
24.93
27.63
26.08
27.67
25.18
27.52
30.47
29.78
27.46
27.67
27.55
47
0.974
D/E ratiox
1.327
1.494
1.745
1.766
1.675
1.635
1.793
1.931
1.923
2.210
0.907
1.923
1.755
81
15.40
Enterprise value₩B
25.73
23.87
25.90
28.54
32.72
37.79
35.92
33.82
35.31
39.43
7.404
3.80%
3.66%
67
34.27
LT debt₩B
14.32
14.90
14.46
15.96
16.57
15.58
14.14
13.67
13.25
12.37
19.35
(5.67%)
(0.57%)
26
Revenue
₩43.66B
6.86%
1.00×
Cost of revenue
₩24.09B
6.84%
1.00×
Operating expenses
₩6.907B
6.44%
0.96×
Cash and investments
17.67%