11.74
Revenue₩B
12.45
13.46
14.26
15.12
16.45
17.56
18.61
19.96
21.54
23.63
12.29
7.51%
7.55%
14
14.93
Revenue growth%
23.52
25.46
23.97
26.25
23.38
25.31
26.54
28.82
29.36
31.95
11.77
28.82
25.86
39
29.25
Gross margin%
28.61
27.40
25.23
28.05
29.11
27.28
25.24
23.48
25.80
25.96
4.90
25.80
26.62
75
24.44
Operating margin%
3.55
3.02
0.75
2.23
3.15
2.19
4.84
4.14
5.75
3.71
11.95
4.14
3.35
6
14.20
Net margin%
27.01
27.90
28.54
27.84
26.93
27.81
26.93
27.85
27.34
28.94
13.89
27.81
27.82
66
31.16
P/E ratio (avg)x
27.58
30.87
34.40
37.41
42.76
42.33
42.73
50.09
54.46
54.20
37.77
50.09
42.53
48
24.46
EV/EBITx
44.74
47.51
45.64
49.02
55.27
63.14
66.03
76.47
78.07
77.47
28.87
76.47
59.21
28
27.14
FCF yield (avg)%
12.76
15.68
15.49
15.26
16.85
17.70
16.73
13.87
15.82
13.59
22.08
15.82
15.59
59
29.85
FCF margin%
6.35
4.17
5.83
4.01
2.78
0.40
0.59
1.86
0.79
0.40
4.12
0.59
2.32
29
1.577
FCF / Net incomex
0.910
1.032
1.185
1.145
1.182
1.182
1.125
1.265
1.227
1.334
0.755
1.227
1.182
79
21.74
ROIC%
10.29
9.12
6.45
6.08
4.39
3.55
3.79
0.96
0.40
0.40
24.43
0.96
4.09
59
11.81
Return on equity%
27.39
26.43
23.94
26.06
23.28
20.71
19.18
19.26
19.92
21.83
14.66
19.92
22.56
80
25.38
Return on assets%
3.19
5.87
4.49
1.75
3.42
4.05
5.85
5.04
6.68
6.48
10.08
5.85
4.76
89
800.19
EPS₩
1,808
1,715
1,917
1,957
1,828
1,658
1,689
1,746
1,832
1,968
821.99
1.49%
1.50%
—
8.53
EPS growth%
22.09
19.94
19.14
16.98
17.03
15.28
16.01
16.40
15.94
14.71
11.56
15.94
16.69
32
288.93
Bookvalue per sh₩
1,542
1,499
1,386
1,258
1,338
1,230
1,209
1,264
1,383
1,435
1,473
1.41%
(1.24%)
—
1,336
FCF per share₩
835.48
720.79
677.83
726.38
625.01
607.39
524.73
562.86
557.45
553.74
221.88
(2.39%)
(4.81%)
—
591.08
Dividend per sh₩
629.56
657.42
743.04
723.04
752.68
811.42
904.44
857.48
874.59
983.12
626.50
5.49%
3.91%
—
24.66
Div yield (avg)%
6.83
9.24
10.48
13.39
15.99
16.83
16.78
14.80
17.44
18.77
17.01
16.83
15.39
77
27.46
Payout ratio%
24.62
24.25
24.51
22.55
24.46
27.08
27.70
26.76
25.50
25.89
20.52
26.76
25.06
64
9.261
Shares (diluted)M
12.44
12.86
13.11
15.57
17.45
21.02
20.78
22.05
21.82
22.08
9.453
4.82%
6.34%
89
12.11
Buyback yield%
16.76
14.54
14.26
12.84
15.81
13.93
15.57
17.19
16.10
16.12
17.44
16.10
15.69
13
0.848
D/E ratiox
0.446
0.420
0.383
0.411
0.385
0.393
0.391
0.433
0.452
0.473
1.674
0.433
0.415
65
14.63
Enterprise value₩B
6.713
6.568
6.705
7.496
8.317
8.987
9.529
10.94
10.83
10.48
9.601
4.73%
4.26%
89
3.607
LT debt₩B
23.82
26.93
25.85
28.42
32.54
31.15
34.68
36.97
42.55
43.77
9.628
6.11%
7.49%
76
Revenue
₩23.63B
7.55%
1.00×
Cost of revenue
₩12.76B
7.75%
1.02×
Operating expenses
₩3.910B
7.70%
1.01×
Goodwill & intangibles
15.43%
Cash and investments
14.46%