23.82
Revenue₩B
27.62
29.76
31.96
34.04
35.34
37.69
39.25
42.09
44.10
47.01
25.30
5.87%
6.25%
38
18.42
Revenue growth%
3.88
1.80
0.40
0.40
0.40
1.87
0.40
0.40
2.94
2.15
8.64
1.87
1.10
58
8.85
Gross margin%
18.12
20.81
20.07
19.62
21.51
19.49
16.92
13.97
13.58
12.82
2.75
13.97
18.81
78
23.06
Operating margin%
0.40
0.55
0.98
3.08
0.40
0.98
2.93
2.72
2.36
5.00
14.16
2.72
1.67
73
6.75
Net margin%
16.57
16.37
14.48
16.51
18.16
16.97
15.30
12.89
9.89
10.70
17.01
12.89
15.83
87
25.23
P/E ratio (avg)x
22.77
26.40
27.34
32.37
34.72
39.51
45.29
43.84
51.91
51.64
26.40
45.29
37.11
91
31.56
EV/EBITx
19.94
22.40
21.24
22.82
25.38
24.95
26.78
25.29
28.98
31.55
25.10
26.78
25.12
94
12.65
FCF yield (avg)%
27.62
30.21
27.43
28.03
25.79
25.80
28.39
27.51
25.48
23.12
27.36
25.80
27.47
18
24.00
FCF margin%
22.48
24.59
24.87
26.60
28.75
30.10
29.38
31.26
29.12
27.52
17.70
29.38
28.13
58
1.641
FCF / Net incomex
0.682
0.708
0.800
0.923
1.050
1.182
1.246
1.349
1.409
1.474
0.917
1.349
1.116
11
9.48
ROIC%
9.78
6.84
9.19
10.59
12.58
15.40
13.79
13.99
13.24
13.62
18.42
13.79
12.91
54
29.99
Return on equity%
17.71
15.82
15.78
12.91
14.92
16.66
15.80
17.74
17.14
16.48
2.28
16.66
16.15
95
26.30
Return on assets%
7.44
7.29
6.51
3.88
6.60
6.64
8.76
6.59
5.04
7.65
20.99
6.64
6.62
16
645.45
EPS₩
608.39
659.36
635.62
657.50
629.55
558.40
510.77
556.85
491.70
454.73
699.04
(6.30%)
(4.02%)
—
11.90
EPS growth%
22.17
21.17
23.41
21.60
22.56
23.51
24.63
25.29
27.50
29.19
7.68
25.29
23.46
25
329.41
Bookvalue per sh₩
803.48
823.16
884.74
1,037
980.85
1,095
1,272
1,460
1,693
1,930
809.29
14.49%
8.91%
—
571.58
FCF per share₩
179.27
155.44
146.40
134.98
122.79
106.80
107.40
110.33
110.58
103.75
281.78
(3.31%)
(4.44%)
—
376.45
Dividend per sh₩
972.80
1,170
1,388
1,494
1,516
1,694
1,794
1,804
2,013
2,416
832.74
9.77%
11.44%
—
25.67
Div yield (avg)%
22.81
23.83
21.23
21.37
21.34
18.45
15.79
13.71
14.88
14.11
29.91
14.88
19.84
34
11.59
Payout ratio%
4.33
4.57
6.78
6.21
8.81
9.28
7.81
10.37
9.45
9.56
25.26
9.45
8.31
35
25.13
Shares (diluted)M
29.00
25.76
24.75
27.12
24.45
24.46
22.35
24.93
22.16
21.04
26.63
(2.96%)
(2.39%)
69
29.23
Buyback yield%
28.10
28.89
27.58
29.51
26.70
27.54
26.11
26.15
24.94
27.27
26.43
26.15
27.41
66
0.683
D/E ratiox
1.701
1.699
1.945
1.814
1.900
2.184
2.391
2.530
2.500
2.877
0.451
2.500
2.064
61
52.27
Enterprise value₩B
9.668
10.00
10.59
11.31
10.84
11.17
12.36
12.08
13.59
15.77
2.738
7.80%
4.46%
41
15.48
LT debt₩B
42.01
42.20
42.39
39.14
37.16
41.95
45.51
50.53
57.43
61.35
34.63
10.54%
4.17%
90
Revenue
₩47.01B
6.25%
1.00×
Cost of revenue
₩30.09B
6.29%
1.00×
Operating expenses
₩5.688B
5.34%
0.92×
Cash and investments
15.69%