40.23
Revenue₩B
24.65
24.97
25.45
26.32
27.11
27.70
28.57
30.31
31.07
32.85
44.55
3.92%
3.06%
42
29.36
Revenue growth%
8.01
10.13
11.37
13.31
12.62
14.58
13.41
12.44
12.88
12.75
13.35
12.88
12.69
26
11.60
Gross margin%
20.10
18.97
19.59
18.49
18.37
15.78
16.47
13.52
12.88
12.47
17.92
13.52
17.42
72
22.06
Operating margin%
11.22
9.81
12.10
9.89
12.73
14.01
14.62
12.00
14.92
14.47
25.89
14.47
12.41
8
18.37
Net margin%
8.41
11.28
10.04
11.48
13.93
13.16
14.08
14.27
16.75
16.65
20.72
14.27
13.54
54
6.472
P/E ratio (avg)x
33.05
32.20
31.49
30.83
32.62
32.75
32.48
33.81
37.77
34.17
6.036
33.81
32.69
22
6.579
EV/EBITx
22.66
23.47
26.60
27.43
28.53
27.04
28.26
26.57
27.31
30.55
33.53
27.31
27.17
43
23.21
FCF yield (avg)%
8.47
5.92
3.69
3.87
6.87
4.75
3.50
5.06
2.61
2.08
15.06
3.50
4.31
65
28.89
FCF margin%
10.81
9.90
10.08
9.64
7.64
4.79
6.13
6.37
6.09
7.68
11.34
6.13
7.66
64
0.611
FCF / Net incomex
0.839
0.888
0.889
0.895
0.878
0.981
1.072
1.035
1.011
0.938
0.647
1.011
0.916
51
25.58
ROIC%
12.77
14.46
17.27
16.40
15.01
15.54
15.54
15.68
15.53
16.14
10.42
15.54
15.54
6
15.10
Return on equity%
21.33
22.18
22.83
21.38
18.45
19.52
17.84
15.19
12.20
12.71
24.56
15.19
18.99
85
13.62
Return on assets%
10.59
9.95
9.70
10.22
10.70
10.50
8.68
8.42
9.07
11.53
26.84
9.07
10.08
59
346.67
EPS₩
356.59
373.55
396.98
369.33
352.85
361.49
370.68
358.28
410.96
425.97
356.01
3.84%
2.81%
—
20.67
EPS growth%
20.52
19.72
18.85
17.32
16.58
19.00
16.82
18.08
15.87
18.31
29.76
18.08
18.20
32
453.71
Bookvalue per sh₩
311.63
331.80
285.31
246.66
245.05
209.09
226.99
201.96
217.23
201.39
206.85
(3.85%)
(5.56%)
—
445.86
FCF per share₩
278.08
283.04
319.09
359.68
392.28
410.90
435.51
489.38
562.23
582.18
330.16
8.22%
7.62%
—
191.68
Dividend per sh₩
230.35
241.39
254.17
266.92
273.86
263.77
287.30
334.27
378.84
401.51
428.87
7.95%
5.74%
—
10.89
Div yield (avg)%
1.95
2.33
0.40
2.64
5.07
3.07
2.20
3.25
2.79
3.99
27.45
3.07
2.71
47
21.43
Payout ratio%
28.43
26.92
24.12
24.05
22.53
20.29
19.91
19.73
20.29
22.92
11.60
20.29
22.72
38
24.46
Shares (diluted)M
26.40
23.94
23.04
21.42
21.90
24.27
23.34
24.31
25.47
28.31
24.59
5.27%
1.63%
44
9.23
Buyback yield%
23.41
25.27
23.12
20.72
20.05
20.59
22.28
20.68
19.15
16.92
20.60
20.59
20.70
77
1.325
D/E ratiox
0.435
0.391
0.397
0.337
0.363
0.339
0.300
0.295
0.250
0.262
1.684
0.295
0.338
87
4.009
Enterprise value₩B
19.09
19.56
19.62
21.30
23.06
24.38
22.42
23.31
22.90
25.20
5.570
1.79%
3.19%
7
16.08
LT debt₩B
2.958
2.991
2.827
2.949
2.945
2.862
3.115
2.823
2.841
3.123
17.09
1.18%
0.39%
20
Revenue
₩32.85B
3.06%
1.00×
Cost of revenue
₩15.22B
3.54%
1.05×
Operating expenses
₩6.843B
2.40%
0.94×
Cash and investments
15.50%