9.369
Revenue₩B
44.17
44.76
46.07
46.77
47.36
49.33
50.78
51.67
52.74
55.01
10.02
3.04%
2.64%
9
3.14
Revenue growth%
34.05
31.32
33.48
31.33
31.81
34.19
36.47
36.93
36.43
38.69
15.61
36.47
34.12
73
25.68
Gross margin%
28.55
30.49
29.41
28.40
30.43
32.06
29.90
31.95
32.44
35.18
23.63
32.06
30.46
64
26.70
Operating margin%
25.32
24.58
26.38
23.61
22.33
23.14
24.93
27.43
27.71
26.45
28.48
26.45
25.13
20
15.80
Net margin%
14.37
13.82
12.18
14.98
14.91
17.34
20.29
21.84
22.75
24.10
12.28
21.84
16.16
43
23.88
P/E ratio (avg)x
42.75
42.06
45.67
47.07
54.31
59.28
68.17
71.42
80.35
95.81
11.98
71.42
56.79
71
16.52
EV/EBITx
13.49
12.95
14.27
15.28
14.12
14.18
14.16
14.75
14.19
15.30
30.52
14.19
14.18
57
20.33
FCF yield (avg)%
14.56
17.25
18.06
19.04
18.83
21.10
23.94
22.74
24.36
26.46
23.18
23.94
20.07
87
22.09
FCF margin%
12.89
14.89
12.04
10.26
10.83
9.27
11.12
8.37
11.27
10.01
10.27
10.01
10.98
42
0.646
FCF / Net incomex
1.031
1.142
1.194
1.223
1.341
1.385
1.483
1.484
1.647
1.788
0.883
1.484
1.363
6
22.02
ROIC%
3.83
6.28
8.66
7.53
10.20
11.76
12.82
13.71
13.65
12.87
17.94
12.87
10.98
79
28.65
Return on equity%
18.25
17.62
17.30
16.56
13.97
11.48
10.53
7.79
8.20
9.01
12.59
9.01
12.72
87
25.79
Return on assets%
20.80
19.25
18.14
17.96
20.63
18.11
16.71
16.89
18.26
18.86
13.45
18.11
18.20
22
1,142
EPS₩
424.18
476.22
492.21
506.73
550.57
621.67
680.50
778.61
796.45
862.99
1,191
9.41%
7.72%
—
3.28
EPS growth%
0.40
0.40
0.40
0.40
0.40
3.06
5.88
4.90
2.20
0.40
20.17
3.06
0.40
10
957.28
Bookvalue per sh₩
1,501
1,827
1,890
1,924
2,272
2,682
2,905
2,907
3,105
3,448
807.85
8.70%
8.53%
—
211.21
FCF per share₩
882.68
955.99
951.12
966.15
1,006
1,054
1,075
1,017
921.19
849.74
463.74
(3.32%)
(0.01%)
—
407.74
Dividend per sh₩
306.57
281.63
240.49
258.19
267.01
275.92
269.65
246.53
236.65
221.22
769.48
(3.69%)
(4.51%)
—
7.55
Div yield (avg)%
21.04
22.09
20.12
18.95
19.14
21.22
22.93
24.34
23.70
24.95
14.43
23.70
21.66
65
19.65
Payout ratio%
4.47
3.99
3.74
4.65
2.92
4.74
7.56
8.02
10.91
10.35
18.21
8.02
4.70
81
18.68
Shares (diluted)M
26.23
25.54
24.94
29.82
32.12
35.22
35.02
38.15
38.99
42.43
18.20
5.73%
5.61%
40
6.63
Buyback yield%
12.48
14.22
13.12
15.22
13.24
15.97
18.14
16.57
17.78
14.81
14.30
16.57
15.01
17
0.722
D/E ratiox
1.857
2.169
2.628
2.669
3.140
3.193
3.708
4.299
4.244
4.721
0.972
4.244
3.167
60
6.994
Enterprise value₩B
61.37
64.22
61.20
71.24
69.69
81.79
82.90
80.33
78.80
92.57
12.70
5.84%
5.59%
31
11.72
LT debt₩B
4.848
4.617
4.283
4.065
4.433
4.611
4.312
4.593
4.463
4.815
41.91
1.67%
(0.65%)
81
Revenue
₩55.01B
2.64%
1.00×
Cost of revenue
₩29.58B
2.61%
1.00×
Operating expenses
₩10.62B
2.74%
1.01×
Cash and investments
20.11%
Goodwill & intangibles
18.94%
Property and equipment
16.75%