46.64
Revenue₩B
54.93
59.15
65.18
69.80
74.24
80.76
85.85
90.46
95.55
104.7
51.14
7.13%
7.60%
29
25.31
Revenue growth%
4.70
7.44
6.07
5.07
3.11
3.88
5.91
4.12
1.42
0.40
29.77
3.88
4.41
36
9.07
Gross margin%
18.67
18.89
21.10
21.90
19.71
17.10
16.28
17.63
20.00
18.12
12.09
17.63
18.78
29
26.40
Operating margin%
5.27
5.57
4.20
3.24
0.75
0.40
0.40
0.40
3.22
2.94
16.44
0.40
3.08
47
4.90
Net margin%
18.73
18.01
19.71
22.15
24.98
23.35
24.77
24.95
25.43
25.90
21.32
24.95
24.06
38
25.91
P/E ratio (avg)x
45.53
52.00
61.28
73.56
83.44
84.20
97.59
98.41
104.9
104.1
34.96
98.41
83.82
12
16.51
EV/EBITx
36.84
35.65
39.08
36.79
39.51
42.94
41.87
44.18
41.27
38.13
20.17
41.87
39.30
74
13.47
FCF yield (avg)%
25.21
25.41
26.82
27.11
28.57
28.24
30.71
28.26
29.64
31.35
23.58
29.64
28.25
9
13.40
FCF margin%
21.22
21.21
23.67
25.17
26.08
23.50
23.10
20.51
23.23
22.83
28.29
23.10
23.16
65
0.940
FCF / Net incomex
1.820
2.044
2.171
2.219
2.141
2.119
2.106
2.112
2.032
2.094
0.378
2.106
2.109
27
2.53
ROIC%
11.28
13.39
13.64
14.81
12.57
9.85
7.70
6.29
5.30
3.97
18.18
6.29
10.56
27
26.94
Return on equity%
25.55
25.78
27.84
25.94
26.87
26.64
26.57
24.06
21.80
24.27
12.65
24.27
25.86
34
25.03
Return on assets%
10.58
10.40
10.31
11.83
11.42
12.30
10.49
12.71
11.20
10.55
5.62
11.20
10.89
77
574.18
EPS₩
810.45
930.55
976.47
965.75
1,053
1,239
1,241
1,332
1,383
1,379
618.14
5.55%
5.04%
—
26.35
EPS growth%
3.83
5.99
3.86
2.71
5.32
4.43
7.23
5.00
3.00
4.00
23.31
4.43
4.22
26
417.02
Bookvalue per sh₩
256.32
310.03
370.48
363.65
438.93
496.71
568.01
664.78
658.86
663.71
144.52
8.62%
11.20%
—
473.14
FCF per share₩
676.04
727.50
684.76
687.67
786.64
866.35
975.53
1,054
1,153
1,328
643.89
11.05%
7.93%
—
858.98
Dividend per sh₩
146.33
143.81
162.73
179.24
180.75
206.69
208.07
208.62
229.06
220.80
751.76
4.08%
4.78%
—
16.93
Div yield (avg)%
3.13
4.78
4.28
7.19
7.57
8.86
11.08
10.45
12.62
12.95
19.55
11.08
8.22
8
8.75
Payout ratio%
9.51
11.21
9.50
7.81
9.62
8.48
7.19
10.01
10.34
11.11
23.53
10.01
9.57
60
30.90
Shares (diluted)M
24.92
28.13
31.40
33.95
34.49
31.53
32.25
31.71
29.91
30.46
31.18
(2.45%)
1.79%
14
29.55
Buyback yield%
13.83
16.42
15.96
16.94
17.84
20.71
19.71
18.36
18.62
21.44
6.11
19.71
18.10
34
1.302
D/E ratiox
0.271
0.303
0.303
0.348
0.391
0.415
0.380
0.416
0.433
0.416
1.221
0.416
0.386
28
45.59
Enterprise value₩B
20.50
22.14
24.21
24.50
26.21
28.12
24.64
22.79
22.98
23.82
54.00
(1.90%)
1.49%
60
24.73
LT debt₩B
14.07
13.55
13.57
13.24
13.66
15.79
16.84
18.00
20.48
23.00
84.96
10.97%
6.16%
82
Revenue
₩104.7B
7.60%
1.00×
Cost of revenue
₩52.81B
7.46%
0.99×
Operating expenses
₩18.77B
8.30%
1.07×
Cash and investments
16.02%