17.01
Revenue₩B
16.86
17.76
18.60
19.53
20.73
21.88
23.30
24.82
26.08
27.07
18.42
5.48%
5.48%
74
14.82
Revenue growth%
31.33
29.09
31.88
31.95
29.89
28.83
30.73
31.81
32.75
35.55
27.04
31.81
31.57
15
4.47
Gross margin%
18.67
20.14
19.80
17.54
16.10
14.55
15.52
15.33
13.37
16.32
4.27
15.33
16.21
32
13.17
Operating margin%
27.54
28.83
26.31
25.39
27.42
29.72
29.03
29.29
27.19
26.24
5.29
29.03
27.48
30
2.36
Net margin%
30.44
28.33
26.77
27.33
26.48
26.22
28.03
27.61
29.20
26.26
28.46
27.61
27.47
94
6.778
P/E ratio (avg)x
35.85
33.84
37.81
44.17
43.48
41.36
47.92
51.67
57.31
55.95
19.50
51.67
43.83
40
18.33
EV/EBITx
38.01
40.91
41.09
41.46
45.79
45.65
50.44
59.40
56.82
60.24
10.81
56.82
45.72
30
21.76
FCF yield (avg)%
20.80
19.34
21.75
19.28
21.30
19.50
20.04
22.53
24.82
25.63
6.85
22.53
21.05
64
4.07
FCF margin%
13.24
15.08
14.87
14.21
16.36
17.00
16.83
16.88
16.08
15.00
11.64
16.83
15.58
63
0.641
FCF / Net incomex
0.607
0.682
0.780
0.780
0.845
0.981
0.957
1.058
1.198
1.182
0.508
1.058
0.901
30
22.53
ROIC%
17.89
18.67
21.34
20.44
21.24
20.28
22.63
21.75
21.65
21.85
20.68
21.75
21.29
90
26.30
Return on equity%
24.29
23.47
21.88
19.82
18.55
20.33
21.78
23.19
21.62
23.82
2.94
21.78
21.83
78
14.30
Return on assets%
10.51
8.93
8.75
8.44
7.67
6.07
5.71
5.18
6.11
7.11
10.67
6.07
7.39
36
629.77
EPS₩
663.33
708.40
725.27
713.07
762.06
785.72
810.26
885.59
939.45
900.33
683.93
3.39%
3.44%
—
29.25
EPS growth%
17.34
19.80
18.64
16.46
18.30
17.84
15.89
14.03
12.69
10.80
6.83
14.03
16.90
37
532.13
Bookvalue per sh₩
886.12
907.84
1,025
1,088
1,107
1,232
1,261
1,370
1,461
1,479
557.22
5.96%
6.53%
—
394.05
FCF per share₩
169.75
168.00
155.33
145.06
133.90
115.13
102.08
99.54
109.31
97.43
530.63
(6.16%)
(4.53%)
—
530.08
Dividend per sh₩
489.22
549.90
614.76
703.37
782.63
878.26
952.64
982.06
1,154
1,380
676.36
12.01%
11.45%
—
16.76
Div yield (avg)%
20.61
19.83
20.72
19.36
20.68
20.42
21.28
22.42
24.81
22.60
24.82
22.42
20.70
76
11.61
Payout ratio%
19.89
18.57
20.13
22.04
23.82
21.26
20.00
21.02
20.44
17.69
16.43
20.44
20.29
60
16.77
Shares (diluted)M
22.31
21.49
20.24
22.03
23.14
23.14
22.84
24.33
24.17
24.27
16.08
0.96%
1.55%
6
11.52
Buyback yield%
18.62
18.04
15.75
17.23
17.21
14.24
11.83
11.45
9.64
7.61
29.55
11.45
15.00
62
1.325
D/E ratiox
0.112
0.113
0.107
0.105
0.108
0.095
0.091
0.079
0.077
0.078
1.020
0.079
0.100
92
5.462
Enterprise value₩B
21.10
22.40
23.20
26.66
27.75
29.58
33.36
39.17
38.92
38.69
8.609
6.87%
8.28%
33
18.17
LT debt₩B
3.940
3.676
3.992
4.421
5.058
5.129
5.066
5.728
6.334
6.397
11.73
4.81%
6.42%
34
Revenue
₩27.07B
5.48%
1.00×
Cost of revenue
₩12.91B
5.43%
1.00×
Operating expenses
₩5.021B
5.00%
0.96×
Cash and investments
16.12%