10.04
Revenue₩B
15.16
15.76
16.16
17.09
17.99
18.58
19.44
19.99
20.59
21.11
10.44
3.25%
3.80%
34
21.83
Revenue growth%
27.38
26.07
26.56
28.07
27.52
26.33
24.04
24.73
25.79
27.09
3.50
25.79
26.45
29
2.49
Gross margin%
11.44
12.59
11.18
8.34
8.85
9.56
7.00
9.96
10.30
12.94
12.20
9.96
10.13
56
4.08
Operating margin%
12.41
10.40
11.41
14.15
16.03
18.43
17.64
14.96
14.24
14.77
25.93
14.96
14.51
64
14.80
Net margin%
9.48
11.56
12.06
12.10
14.83
14.33
11.40
12.06
10.03
10.64
19.17
11.40
11.81
93
11.67
P/E ratio (avg)x
54.11
63.41
66.35
77.32
92.01
103.7
118.6
118.0
138.8
148.4
6.485
118.6
97.87
48
26.06
EV/EBITx
38.12
44.18
48.66
49.96
58.31
68.71
72.97
85.60
86.04
100.2
29.53
85.60
63.51
69
24.59
FCF yield (avg)%
25.77
24.84
26.51
23.77
22.49
23.44
21.64
19.58
16.96
14.91
8.51
19.58
22.97
22
17.40
FCF margin%
11.35
8.67
5.73
7.35
10.22
9.00
11.97
11.93
11.28
10.86
15.28
11.28
10.54
72
1.156
FCF / Net incomex
1.031
1.132
1.148
1.250
1.384
1.492
1.388
1.295
1.396
1.285
0.278
1.388
1.290
89
18.27
ROIC%
18.23
15.96
14.26
13.75
16.31
17.69
19.49
21.36
24.14
26.77
27.15
21.36
17.96
43
19.51
Return on equity%
0.40
2.08
0.53
0.40
0.40
1.37
2.68
2.83
4.82
6.62
14.29
2.83
1.73
80
10.20
Return on assets%
8.14
8.90
9.13
8.10
5.85
3.74
4.16
2.72
4.29
1.81
8.23
3.74
5.07
56
196.98
EPS₩
518.37
530.78
612.64
686.65
760.01
789.18
829.75
889.84
996.06
1,041
213.89
6.50%
7.17%
—
6.80
EPS growth%
18.68
18.37
17.22
17.95
19.44
16.83
19.42
22.00
24.81
24.35
28.99
22.00
19.05
61
448.82
Bookvalue per sh₩
1,048
1,175
1,233
1,220
1,262
1,456
1,523
1,726
1,905
1,986
360.35
9.48%
8.25%
—
315.63
FCF per share₩
182.89
214.23
226.88
265.69
261.58
267.59
274.02
275.26
289.39
296.28
118.49
2.52%
6.21%
—
481.98
Dividend per sh₩
76.12
66.24
65.45
62.69
61.76
58.94
60.92
57.35
54.06
51.58
280.56
(3.54%)
(4.41%)
—
5.30
Div yield (avg)%
2.77
0.40
0.40
0.40
2.67
4.19
1.95
0.91
0.40
0.40
4.88
0.91
0.66
79
3.59
Payout ratio%
13.25
10.55
7.57
6.55
7.12
5.61
7.46
7.19
8.89
11.62
22.94
7.46
7.51
75
17.48
Shares (diluted)M
15.41
15.13
16.83
17.85
20.08
21.00
22.89
25.98
27.29
25.60
17.26
4.98%
5.16%
64
7.72
Buyback yield%
7.91
7.62
7.57
10.42
7.86
9.32
7.97
9.51
10.44
11.45
19.69
9.51
8.64
31
1.054
D/E ratiox
2.188
2.432
2.409
2.295
2.488
2.783
2.853
2.961
2.792
3.258
1.607
2.853
2.636
25
9.708
Enterprise value₩B
12.57
11.84
10.82
10.91
11.61
12.59
13.13
12.02
13.20
12.99
18.22
2.26%
0.81%
56
10.57
LT debt₩B
13.03
13.99
15.35
15.52
16.27
14.38
15.72
16.85
18.30
18.33
5.174
2.42%
1.97%
65
Revenue
₩21.11B
3.80%
1.00×
Cost of revenue
₩13.26B
3.78%
1.00×
Operating expenses
₩2.333B
2.68%
0.90×
Cash and investments
18.54%