6.766
Revenue₩B
6.949
7.241
7.602
7.887
8.328
8.442
8.522
8.880
9.363
9.582
7.157
2.84%
3.66%
61
13.95
Revenue growth%
27.67
29.79
32.45
32.07
34.31
31.38
33.24
30.63
30.06
30.86
14.65
30.86
31.12
66
2.08
Gross margin%
18.44
16.85
17.82
20.66
19.02
19.26
18.56
16.97
18.79
18.22
22.05
18.56
18.50
37
13.76
Operating margin%
14.79
12.97
10.92
12.18
12.17
11.90
9.91
7.61
8.43
5.56
20.22
8.43
11.41
24
28.95
Net margin%
11.61
10.55
10.07
9.34
8.72
9.67
8.69
6.02
5.38
6.03
3.78
6.03
9.03
25
14.53
P/E ratio (avg)x
39.15
41.32
43.13
48.80
49.47
52.12
55.57
64.07
73.72
70.90
36.02
64.07
50.80
36
16.68
EV/EBITx
9.894
10.70
10.77
10.73
10.65
11.52
11.40
12.13
11.44
13.27
35.44
11.52
11.08
16
14.83
FCF yield (avg)%
18.53
21.26
20.75
22.39
21.60
22.84
24.26
21.64
23.66
23.26
15.49
23.26
22.02
94
14.56
FCF margin%
20.89
17.97
16.87
19.32
20.65
23.33
23.63
21.27
22.81
22.82
18.80
22.82
21.08
84
0.333
FCF / Net incomex
1.356
1.418
1.480
1.665
1.704
1.902
2.284
2.425
2.600
2.832
0.743
2.425
1.803
36
24.49
ROIC%
28.96
27.59
27.41
27.66
27.78
26.31
26.00
28.56
30.22
28.91
21.19
28.56
27.72
80
14.34
Return on equity%
29.18
31.76
33.40
31.13
29.39
31.21
31.58
31.67
34.63
32.61
21.04
31.67
31.62
5
8.91
Return on assets%
1.93
2.64
3.33
1.82
3.73
1.07
0.48
0.40
0.60
0.82
4.63
0.60
1.44
38
1,599
EPS₩
1,881
2,144
2,501
2,362
2,490
2,548
2,782
3,153
3,313
3,234
1,742
5.37%
5.57%
—
12.52
EPS growth%
21.53
22.38
24.11
23.13
24.04
23.21
22.75
24.42
27.16
26.19
25.27
24.42
23.63
26
1,015
Bookvalue per sh₩
1,226
1,240
1,415
1,559
1,520
1,608
1,619
1,545
1,522
1,668
1,328
1.87%
2.62%
—
529.42
FCF per share₩
879.81
833.24
838.70
961.40
1,101
1,108
1,092
1,192
1,131
1,122
1,597
0.38%
3.74%
—
439.42
Dividend per sh₩
1,344
1,465
1,636
1,780
2,130
2,186
2,315
2,690
2,641
2,809
502.36
5.69%
9.09%
—
25.95
Div yield (avg)%
5.44
3.90
2.51
2.83
3.43
6.41
7.35
5.73
6.35
6.56
19.05
6.41
5.59
86
10.35
Payout ratio%
0.40
0.40
3.19
4.58
6.95
6.75
7.19
8.61
6.54
5.89
25.33
6.75
6.22
50
4.761
Shares (diluted)M
5.386
5.823
5.810
5.824
6.600
6.947
6.943
7.049
7.402
8.394
4.887
4.93%
4.23%
53
23.97
Buyback yield%
3.78
0.84
0.40
1.10
0.40
2.59
3.15
2.03
1.16
0.40
17.86
2.03
1.13
93
0.159
D/E ratiox
1.824
2.065
2.130
2.147
2.190
2.136
2.116
2.191
2.536
2.434
1.185
2.191
2.142
65
1.549
Enterprise value₩B
12.20
13.51
13.15
13.74
15.11
17.35
19.14
18.73
18.76
21.85
6.033
7.66%
6.27%
12
5.160
LT debt₩B
1.546
1.510
1.432
1.312
1.351
1.384
1.463
1.294
1.179
1.071
7.637
(4.55%)
(4.24%)
51
Revenue
₩9.582B
3.66%
1.00×
Cost of revenue
₩5.942B
3.87%
1.02×
Operating expenses
₩1.367B
3.97%
1.03×
Cash and investments
16.08%