4.964
Revenue₩B
8.173
8.665
9.262
9.724
10.10
10.77
11.39
12.07
12.67
12.98
5.098
5.16%
5.36%
45
14.13
Revenue growth%
14.53
16.36
15.48
13.75
13.55
12.86
15.53
12.93
12.45
14.26
7.08
12.93
14.00
39
18.31
Gross margin%
8.35
7.62
10.47
8.92
11.03
10.93
11.01
11.43
9.29
9.19
19.98
10.93
9.88
85
29.81
Operating margin%
7.46
8.91
6.10
7.54
10.07
10.23
7.84
5.04
2.29
3.07
8.51
5.04
7.50
40
25.95
Net margin%
28.06
27.36
25.15
23.84
23.34
20.79
22.99
21.37
19.43
19.10
16.98
20.79
23.16
45
23.31
P/E ratio (avg)x
30.64
31.40
33.39
30.91
30.82
30.07
32.47
32.58
30.95
31.19
24.34
31.19
31.07
48
13.14
EV/EBITx
47.40
55.69
64.52
77.43
77.25
86.29
86.13
95.90
116.8
128.4
21.15
95.90
81.78
91
17.28
FCF yield (avg)%
9.89
11.14
13.98
13.16
10.26
9.54
8.20
6.28
7.88
7.06
13.92
7.88
9.71
90
14.23
FCF margin%
9.14
7.36
9.33
7.87
9.82
8.42
6.99
6.89
7.07
7.70
24.92
7.07
7.78
79
0.521
FCF / Net incomex
2.168
2.086
2.138
2.427
2.596
3.012
2.923
3.408
3.722
4.154
0.732
3.408
2.759
37
4.88
ROIC%
25.59
28.07
26.18
24.40
27.19
26.61
25.23
27.90
26.40
25.01
5.94
26.40
26.29
56
13.14
Return on equity%
14.21
12.02
12.97
12.32
11.95
11.25
13.90
12.29
13.71
12.00
21.64
12.29
12.31
72
14.82
Return on assets%
15.00
17.62
18.03
19.09
20.23
19.64
17.64
17.04
19.57
21.12
13.98
19.57
18.56
46
666.91
EPS₩
392.13
385.92
432.76
476.76
511.96
511.60
564.47
567.87
524.29
579.34
702.87
2.50%
2.93%
—
12.85
EPS growth%
21.85
21.64
21.15
24.00
21.09
19.62
22.56
23.51
26.21
27.81
9.25
23.51
22.20
47
349.80
Bookvalue per sh₩
490.38
507.42
531.44
611.73
664.08
693.15
778.86
827.09
847.56
825.55
378.86
4.45%
6.62%
—
134.89
FCF per share₩
445.05
464.85
455.11
481.34
450.06
484.11
483.16
428.08
394.80
401.54
555.69
(2.26%)
(1.34%)
—
665.82
Dividend per sh₩
612.98
618.87
638.98
629.07
700.13
750.48
898.49
1,076
1,169
1,322
404.25
13.55%
8.10%
—
7.54
Div yield (avg)%
14.28
13.77
11.60
12.09
9.23
11.77
8.91
11.28
9.48
11.63
24.35
11.28
11.61
76
27.57
Payout ratio%
0.40
0.40
0.40
1.60
0.40
2.15
0.40
1.50
1.75
2.93
16.32
1.75
0.95
35
16.21
Shares (diluted)M
18.79
21.65
22.90
24.57
27.75
32.20
35.18
37.35
39.43
40.25
16.19
7.72%
9.08%
32
20.10
Buyback yield%
23.02
25.33
24.35
23.45
25.65
25.80
26.90
29.28
30.50
29.68
28.27
29.28
25.73
28
0.727
D/E ratiox
0.576
0.614
0.559
0.567
0.630
0.619
0.663
0.646
0.653
0.657
0.281
0.653
0.625
23
10.53
Enterprise value₩B
1.494
1.427
1.270
1.205
1.221
1.301
1.122
0.995
0.872
0.937
15.33
(5.16%)
(4.62%)
48
10.40
LT debt₩B
14.97
14.83
17.75
18.02
21.07
20.24
22.67
22.06
25.59
27.15
9.664
5.20%
6.02%
56
Revenue
₩12.98B
5.36%
1.00×
Cost of revenue
₩9.089B
5.36%
1.00×
Operating expenses
₩1.651B
6.84%
1.15×
Cash and investments
18.15%