15.81
Revenue₩B
8.396
8.881
9.495
10.17
10.77
11.44
12.37
13.62
14.65
16.10
16.25
8.39%
7.44%
11
20.39
Revenue growth%
22.21
24.05
23.02
23.87
23.36
21.39
19.77
18.64
18.02
20.72
17.92
19.77
21.80
7
29.03
Gross margin%
36.54
36.56
34.35
36.12
38.86
39.86
37.84
40.20
41.40
39.22
12.41
39.86
38.35
59
13.97
Operating margin%
20.89
19.14
17.27
19.77
21.62
22.15
20.71
19.77
19.00
17.18
6.06
19.77
19.77
74
29.27
Net margin%
2.20
1.32
1.49
3.44
0.70
0.40
1.92
0.48
2.90
3.93
20.15
1.92
1.70
76
24.69
P/E ratio (avg)x
44.17
45.44
51.22
53.58
62.54
68.92
70.17
76.75
86.20
93.55
36.75
76.75
65.73
41
15.79
EV/EBITx
13.94
15.64
17.98
18.62
17.46
19.30
20.12
19.69
20.68
23.97
30.67
20.12
18.96
71
11.77
FCF yield (avg)%
13.67
12.33
13.83
15.15
12.58
15.36
12.60
14.10
11.68
11.89
9.47
12.60
13.14
16
19.80
FCF margin%
18.08
16.12
14.11
12.22
10.43
12.02
12.41
11.48
9.89
9.08
19.49
11.48
12.12
49
0.756
FCF / Net incomex
0.880
0.819
0.748
0.697
0.674
0.719
0.656
0.621
0.551
0.545
1.496
0.621
0.685
56
13.11
ROIC%
15.76
14.30
14.63
15.10
14.45
16.16
16.22
17.19
15.54
16.22
7.42
16.22
15.65
53
8.02
Return on equity%
26.38
27.82
28.89
26.32
28.18
27.91
28.42
29.00
28.40
26.15
17.96
28.40
28.04
23
6.06
Return on assets%
6.82
6.03
8.20
7.76
6.26
6.97
4.35
3.71
5.46
4.04
11.43
4.35
6.14
19
757.00
EPS₩
832.89
892.84
881.74
831.20
770.14
708.84
762.62
704.51
678.25
622.36
782.97
(4.17%)
(3.57%)
—
20.26
EPS growth%
23.03
22.55
24.06
25.04
24.84
26.56
25.48
24.66
27.52
29.78
4.50
26.56
24.94
55
725.04
Bookvalue per sh₩
1,154
1,369
1,345
1,471
1,577
1,889
1,871
1,843
2,108
2,332
557.84
8.14%
9.12%
—
574.69
FCF per share₩
967.61
984.71
1,033
1,076
1,105
1,250
1,394
1,515
1,708
1,577
586.62
7.38%
4.80%
—
164.37
Dividend per sh₩
1,143
1,141
1,205
1,176
1,285
1,344
1,271
1,344
1,340
1,577
669.51
4.17%
4.32%
—
2.25
Div yield (avg)%
17.10
20.01
18.49
18.23
16.30
16.31
15.16
15.37
18.05
18.28
16.12
16.31
17.57
36
27.14
Payout ratio%
8.72
8.34
10.48
7.71
9.76
10.24
9.38
12.26
14.37
15.07
21.30
12.26
10.00
84
14.94
Shares (diluted)M
18.51
21.53
21.40
22.24
24.01
23.94
23.77
27.53
30.04
35.34
15.63
8.04%
7.42%
37
14.94
Buyback yield%
11.89
14.86
13.06
10.71
11.73
13.31
15.20
16.03
16.49
14.39
23.58
15.20
13.85
67
0.676
D/E ratiox
2.760
2.935
2.877
2.775
2.886
2.749
2.930
2.952
3.197
3.481
1.244
2.952
2.908
87
7.494
Enterprise value₩B
16.00
16.75
17.09
17.61
18.16
16.94
19.52
21.64
23.90
24.83
6.583
6.45%
4.13%
75
5.615
LT debt₩B
18.15
19.51
21.88
26.06
29.09
33.88
33.91
36.68
38.77
40.19
9.294
6.68%
10.21%
92
Revenue
₩16.10B
7.44%
1.00×
Cost of revenue
₩9.393B
7.37%
0.99×
Operating expenses
₩1.911B
7.47%
1.00×
Goodwill & intangibles
17.84%
Cash and investments
16.29%