1.006
Revenue₩B
7.871
8.368
9.277
9.911
10.70
11.42
12.65
13.99
15.52
16.95
1.079
9.64%
9.12%
40
19.53
Revenue growth%
2.29
1.14
0.66
0.40
0.40
0.91
0.40
0.99
0.40
3.27
23.25
0.91
0.78
43
6.00
Gross margin%
25.70
26.76
24.79
21.81
22.25
25.13
23.78
21.33
19.37
18.19
26.03
21.33
23.01
44
12.83
Operating margin%
28.39
31.32
29.50
27.03
28.63
31.47
31.34
34.03
33.92
35.31
7.52
33.92
31.33
83
22.89
Net margin%
21.83
20.08
20.71
23.56
24.26
22.81
20.90
18.13
16.53
16.81
26.13
18.13
20.80
44
21.77
P/E ratio (avg)x
12.78
12.52
14.53
13.58
13.73
14.05
14.51
14.56
15.59
18.14
20.66
14.56
14.28
21
11.66
EV/EBITx
44.78
42.24
40.05
44.64
50.20
57.38
53.74
59.68
55.16
56.78
14.43
56.78
51.97
44
15.22
FCF yield (avg)%
16.23
18.30
18.98
16.75
17.22
18.56
20.47
21.84
20.97
18.91
12.99
20.47
18.74
43
20.95
FCF margin%
10.13
7.90
8.98
9.81
10.90
11.96
14.42
17.03
19.02
17.37
14.88
17.03
11.43
77
1.015
FCF / Net incomex
0.370
0.391
0.408
0.460
0.521
0.577
0.627
0.691
0.750
0.799
1.234
0.691
0.549
82
21.45
ROIC%
14.50
14.41
14.32
15.20
16.42
15.04
12.33
9.98
8.44
5.84
22.66
9.98
14.36
65
7.61
Return on equity%
0.40
0.40
1.45
1.95
0.40
1.49
1.97
4.23
2.93
5.74
10.51
2.93
1.72
79
11.46
Return on assets%
28.25
30.45
33.05
32.33
35.19
33.27
30.65
28.29
27.69
26.72
7.69
28.29
30.55
60
113.12
EPS₩
141.18
146.89
148.29
152.39
177.48
202.61
206.08
217.97
232.68
237.98
123.75
6.04%
5.50%
—
28.67
EPS growth%
13.06
11.19
12.73
11.07
8.86
7.39
5.17
6.78
6.22
3.44
7.15
6.22
8.12
86
32.45
Bookvalue per sh₩
50.09
50.77
49.29
46.29
50.86
47.75
53.49
55.26
59.53
66.74
48.79
5.59%
1.89%
—
59.82
FCF per share₩
135.76
136.16
143.56
149.34
134.25
138.40
140.13
133.70
124.34
129.32
36.22
(0.74%)
(0.82%)
—
121.90
Dividend per sh₩
104.49
112.98
109.59
118.34
122.59
119.44
120.08
115.80
107.62
123.26
118.12
0.11%
1.44%
—
7.10
Div yield (avg)%
7.99
7.05
4.56
4.93
4.04
7.02
6.71
4.71
3.47
3.16
14.04
4.71
4.82
10
29.52
Payout ratio%
6.07
7.04
9.11
11.17
8.40
10.69
10.38
8.17
7.74
6.59
9.15
8.17
8.29
77
53.30
Shares (diluted)M
61.59
62.74
69.10
73.11
83.04
94.74
112.0
131.6
139.3
144.0
54.08
11.64%
10.53%
19
17.54
Buyback yield%
20.57
22.96
24.28
27.05
26.45
24.22
26.04
24.72
22.91
20.85
22.55
24.22
24.25
27
1.462
D/E ratiox
1.408
1.277
1.159
0.999
0.989
0.955
0.954
0.938
0.934
0.896
0.156
0.938
0.972
48
10.71
Enterprise value₩B
9.501
9.234
9.080
7.924
6.896
7.543
7.242
7.083
7.186
6.495
1.872
(1.19%)
(5.02%)
68
2.896
LT debt₩B
3.843
3.365
3.107
2.986
2.941
2.837
2.975
2.674
2.766
2.457
5.907
(3.53%)
(4.16%)
24
Revenue
₩16.95B
9.12%
1.00×
Cost of revenue
₩7.638B
8.85%
0.98×
Operating expenses
₩3.496B
9.76%
1.06×
Cash and investments
14.48%