8.145
Revenue₩B
18.07
18.73
19.08
20.22
20.64
21.15
22.04
22.33
23.32
23.62
8.996
2.73%
3.04%
10
14.04
Revenue growth%
4.98
1.99
4.22
3.23
3.81
5.94
6.65
9.09
6.80
7.25
11.93
6.80
5.46
73
29.89
Gross margin%
7.86
9.72
10.56
9.53
6.65
5.88
3.52
4.15
5.46
5.91
24.31
5.46
6.28
87
5.47
Operating margin%
23.87
24.62
26.75
26.47
25.11
27.47
25.56
24.65
24.27
22.73
19.15
24.65
24.88
77
17.48
Net margin%
22.67
20.84
20.89
19.07
21.05
21.22
18.25
16.24
17.30
17.32
3.16
17.32
19.95
25
12.94
P/E ratio (avg)x
30.68
30.21
31.16
32.45
35.24
36.51
41.07
41.07
41.94
41.78
17.40
41.07
35.88
69
37.87
EV/EBITx
13.54
11.85
11.63
12.13
11.30
9.932
8.705
8.714
7.831
8.110
27.80
8.705
10.62
80
14.87
FCF yield (avg)%
3.38
0.97
1.12
0.40
0.40
3.04
4.84
1.95
4.43
5.59
23.44
4.43
2.49
40
7.08
FCF margin%
12.96
10.42
13.26
14.41
13.40
11.02
9.74
11.08
10.13
10.52
21.98
10.52
11.05
88
1.086
FCF / Net incomex
1.969
2.212
2.274
2.368
2.459
2.717
3.211
3.395
3.700
4.344
0.260
3.395
2.588
94
5.90
ROIC%
14.82
13.16
14.86
15.43
14.21
15.51
14.48
13.36
10.47
9.23
19.52
13.36
14.34
87
2.43
Return on equity%
23.05
23.53
25.43
25.41
26.66
27.47
24.55
24.04
25.76
24.96
25.52
24.96
25.19
75
8.52
Return on assets%
8.92
7.80
5.95
7.51
9.43
7.65
7.54
7.57
7.42
5.14
22.16
7.54
7.56
62
385.39
EPS₩
189.00
184.63
175.39
166.11
155.42
163.01
168.72
157.65
149.02
155.09
407.59
(0.04%)
(1.96%)
—
24.38
EPS growth%
0.40
0.40
2.63
3.73
1.47
4.20
1.33
1.30
0.40
2.92
25.66
1.33
1.40
74
228.73
Bookvalue per sh₩
160.18
148.80
143.52
142.93
143.01
158.91
162.46
154.95
155.48
151.70
66.15
1.19%
(1.23%)
—
66.18
FCF per share₩
508.38
531.37
580.23
542.71
534.36
568.85
628.86
617.81
669.05
711.28
270.24
5.89%
3.82%
—
391.03
Dividend per sh₩
602.50
678.27
636.94
734.89
784.02
763.46
827.02
862.19
905.70
1,002
77.21
5.02%
6.19%
—
20.32
Div yield (avg)%
4.62
2.69
1.65
1.14
0.40
0.85
3.25
2.88
0.40
2.73
21.33
2.73
2.17
52
20.36
Payout ratio%
4.73
6.05
7.46
5.81
3.36
4.87
4.78
5.97
5.29
3.14
5.03
4.87
5.08
8
41.40
Shares (diluted)M
48.06
48.58
44.18
40.84
39.87
43.54
39.43
44.31
40.57
45.42
42.62
2.64%
(0.04%)
38
17.25
Buyback yield%
29.81
27.62
28.34
27.80
30.11
28.22
25.86
27.09
28.27
30.45
22.06
28.22
28.24
93
0.913
D/E ratiox
0.300
0.321
0.361
0.396
0.418
0.430
0.416
0.403
0.418
0.473
0.438
0.418
0.409
37
17.25
Enterprise value₩B
2.097
2.199
2.308
2.151
2.241
2.396
2.278
2.517
2.772
2.479
5.415
2.04%
0.65%
94
10.31
LT debt₩B
33.22
35.47
40.69
48.60
52.11
55.90
64.25
73.24
84.16
96.95
4.482
13.22%
13.40%
95
Revenue
₩23.62B
3.04%
1.00×
Cost of revenue
₩12.73B
3.36%
1.03×
Operating expenses
₩5.773B
2.69%
0.97×
Property and equipment
19.26%
Cash and investments
18.18%
Spread over hurdle
12.17%