44.39
Revenue₩B
26.23
28.70
31.00
33.19
34.94
37.52
40.71
44.52
47.29
50.16
49.51
7.50%
7.55%
83
18.62
Revenue growth%
13.45
10.63
10.55
8.11
10.04
7.78
9.81
8.96
7.04
4.80
23.68
7.78
9.38
22
9.44
Gross margin%
11.43
14.01
11.47
13.67
16.64
14.24
13.91
12.36
9.53
8.78
9.86
12.36
13.02
87
23.89
Operating margin%
20.27
21.95
24.05
23.51
26.03
25.14
26.49
27.82
26.87
25.06
7.23
26.49
25.10
12
16.77
Net margin%
11.67
10.43
9.29
11.17
10.82
9.86
8.28
6.05
4.00
2.49
21.74
6.05
9.57
27
26.79
P/E ratio (avg)x
31.28
30.39
29.22
30.50
30.73
35.78
40.09
37.52
43.88
46.94
31.20
40.09
33.53
15
10.44
EV/EBITx
26.14
23.38
21.73
24.32
24.00
21.76
21.21
21.97
22.71
21.46
11.32
21.76
22.34
93
26.30
FCF yield (avg)%
11.38
10.26
9.61
8.00
8.58
5.74
5.45
3.37
6.15
8.63
7.47
5.74
8.29
94
10.62
FCF margin%
30.21
31.06
32.09
32.93
33.81
32.74
34.85
33.07
33.56
31.20
6.14
33.07
32.83
25
0.397
FCF / Net incomex
1.647
1.654
1.869
1.793
1.705
1.765
1.805
1.705
1.659
1.719
1.101
1.719
1.712
84
21.57
ROIC%
1.87
1.53
0.40
0.40
2.01
4.20
3.30
5.80
8.35
5.95
22.87
5.80
2.66
38
21.65
Return on equity%
13.59
11.34
14.11
16.94
19.67
22.02
22.94
23.28
21.36
22.66
4.71
22.66
20.52
29
14.95
Return on assets%
16.06
15.29
16.35
18.38
20.96
23.09
23.51
21.44
18.55
18.36
25.90
21.44
18.46
6
2,094
EPS₩
812.27
803.30
830.33
804.03
745.49
767.86
847.23
763.21
695.27
662.66
2,261
(2.33%)
(2.91%)
—
2.95
EPS growth%
17.86
20.05
22.32
21.77
21.34
18.81
17.27
14.64
15.79
18.21
12.16
17.27
18.51
9
850.65
Bookvalue per sh₩
1,704
1,650
1,680
1,725
1,894
2,068
2,072
1,961
2,021
1,999
934.72
1.09%
1.79%
—
2,223
FCF per share₩
1,005
862.19
750.62
816.77
865.14
823.82
817.78
724.55
756.86
728.33
704.73
(3.38%)
(3.76%)
—
2,631
Dividend per sh₩
1,305
1,500
1,642
1,721
1,659
1,809
1,761
1,775
1,812
2,049
1,708
4.31%
5.59%
—
8.38
Div yield (avg)%
1.80
0.40
0.40
1.07
0.40
2.39
5.16
2.38
1.63
2.62
3.20
2.39
1.71
10
6.79
Payout ratio%
20.17
18.74
20.61
19.15
20.19
21.31
23.75
20.85
20.79
21.69
20.46
21.31
20.70
7
11.56
Shares (diluted)M
10.07
10.48
10.48
9.264
9.815
9.698
9.542
8.973
9.635
10.67
11.74
1.69%
0.81%
56
17.13
Buyback yield%
7.33
6.02
8.02
9.67
10.67
7.84
9.36
9.56
9.28
11.35
23.82
9.36
9.32
19
0.994
D/E ratiox
1.415
1.399
1.484
1.397
1.561
1.802
1.968
2.148
2.474
2.689
1.163
2.148
1.681
17
11.74
Enterprise value₩B
7.535
8.209
9.633
9.556
10.81
12.59
13.36
14.45
15.83
18.31
32.69
11.12%
9.64%
71
16.11
LT debt₩B
24.19
23.53
21.42
19.00
16.61
17.86
18.65
16.89
17.74
18.72
16.82
2.42%
(3.44%)
47
Revenue
₩50.16B
7.55%
1.00×
Cost of revenue
₩22.98B
7.19%
0.97×
Operating expenses
₩9.819B
7.80%
1.02×
Cash and investments
15.85%