9.558
Revenue₩B
23.35
24.31
25.25
26.01
26.57
26.84
27.07
27.82
28.85
29.23
10.52
1.93%
2.70%
37
17.40
Revenue growth%
8.42
6.06
6.76
9.56
9.81
11.65
11.18
10.23
11.24
9.19
24.24
11.18
9.69
62
22.06
Gross margin%
5.07
3.32
0.91
0.40
1.26
2.18
3.01
0.40
0.40
0.53
26.83
0.53
1.09
70
20.88
Operating margin%
18.15
18.07
16.15
17.95
15.50
15.23
15.11
14.40
11.58
13.30
19.62
14.40
15.37
62
19.74
Net margin%
28.20
28.55
29.85
30.03
31.82
33.11
31.99
31.89
32.48
33.49
25.41
32.48
31.85
71
8.731
P/E ratio (avg)x
7.580
6.681
6.692
6.339
6.441
6.135
5.541
5.442
5.019
4.488
32.53
5.442
6.237
25
25.19
EV/EBITx
7.104
6.289
6.122
5.522
5.527
5.221
5.243
5.161
5.008
5.014
20.90
5.161
5.383
93
29.35
FCF yield (avg)%
8.45
9.24
9.20
10.17
8.24
7.76
9.98
8.28
5.78
5.52
6.00
7.76
8.37
54
18.37
FCF margin%
19.44
17.55
16.70
14.73
14.66
12.71
13.10
12.34
11.61
12.37
4.72
12.37
13.88
89
1.688
FCF / Net incomex
0.872
0.809
0.727
0.621
0.563
0.597
0.510
0.446
0.395
0.344
1.551
0.446
0.580
49
28.11
ROIC%
6.18
8.45
7.96
9.80
9.75
8.11
8.56
9.52
11.04
10.47
26.04
9.52
9.04
34
20.10
Return on equity%
18.65
17.72
16.38
16.24
19.00
17.74
16.90
14.89
17.67
19.01
19.26
17.67
17.69
21
9.94
Return on assets%
14.74
11.75
14.08
14.10
14.57
16.86
17.91
20.59
18.63
19.93
29.58
18.63
15.80
61
312.14
EPS₩
615.51
718.45
815.82
959.20
957.35
1,098
1,216
1,267
1,513
1,635
349.52
11.30%
10.71%
—
12.25
EPS growth%
24.25
22.02
23.95
26.13
24.17
25.10
22.77
23.63
22.45
23.78
6.92
23.63
23.86
8
293.24
Bookvalue per sh₩
215.05
235.86
237.28
246.70
248.40
251.24
264.98
281.65
295.88
286.37
457.56
2.89%
2.13%
—
469.16
FCF per share₩
315.38
338.34
332.08
378.28
356.76
388.91
426.53
402.51
448.71
509.39
234.68
7.38%
4.26%
—
365.62
Dividend per sh₩
493.37
505.53
564.87
546.87
538.59
490.66
515.25
569.18
563.09
516.49
457.89
(0.83%)
1.23%
—
14.99
Div yield (avg)%
18.29
18.51
19.74
18.20
17.87
17.60
19.48
17.14
15.29
17.62
28.56
17.60
18.04
62
24.09
Payout ratio%
8.65
10.17
10.13
12.38
14.11
14.02
14.96
14.36
12.03
9.26
2.05
14.02
12.20
12
22.35
Shares (diluted)M
22.31
22.35
25.06
28.04
30.09
31.83
33.69
31.71
29.62
28.89
22.90
(0.81%)
2.90%
30
3.82
Buyback yield%
7.69
9.50
9.07
8.16
8.84
11.83
12.19
14.45
13.88
14.93
25.33
13.88
10.66
54
1.146
D/E ratiox
0.402
0.439
0.478
0.453
0.469
0.471
0.526
0.571
0.540
0.500
0.431
0.526
0.474
84
4.479
Enterprise value₩B
15.30
15.72
15.28
16.24
17.13
18.65
20.06
20.09
21.86
19.97
19.57
3.12%
2.69%
42
16.81
LT debt₩B
19.47
23.02
25.13
26.54
30.62
30.10
30.43
32.32
32.79
37.19
18.38
3.96%
6.57%
46
Revenue
₩29.23B
2.70%
1.00×
Cost of revenue
₩20.46B
2.70%
1.00×
Operating expenses
₩4.064B
2.41%
0.97×
Cash and investments
15.15%