1.879
Revenue₩B
12.30
12.59
12.94
13.18
13.46
13.77
13.69
13.74
13.66
13.94
1.933
0.71%
1.69%
67
4.53
Revenue growth%
12.00
11.89
11.15
13.43
11.13
8.74
6.12
8.66
9.78
8.56
15.57
8.66
10.46
21
18.47
Gross margin%
23.83
22.15
24.69
22.04
21.83
19.94
17.34
18.14
17.58
15.56
3.37
17.58
20.88
69
10.94
Operating margin%
16.71
17.30
15.76
13.85
11.39
11.08
10.57
8.50
11.33
10.22
18.52
10.57
11.36
78
29.87
Net margin%
13.30
12.03
15.01
17.93
17.44
15.01
15.49
18.20
20.86
19.61
12.15
18.20
16.46
42
26.99
P/E ratio (avg)x
5.351
5.148
5.615
5.041
5.241
4.664
5.115
5.293
5.876
5.378
30.97
5.293
5.267
50
10.24
EV/EBITx
28.77
25.21
25.33
23.10
24.14
24.75
25.66
22.44
23.91
25.23
23.62
24.75
24.98
62
12.94
FCF yield (avg)%
3.89
5.18
2.71
5.23
7.45
7.55
7.63
9.76
7.83
10.74
4.42
7.83
7.50
69
26.00
FCF margin%
12.53
13.49
14.60
12.76
13.01
16.00
13.31
10.59
13.00
14.77
25.14
13.31
13.16
45
1.516
FCF / Net incomex
1.527
1.510
1.407
1.554
1.717
1.551
1.595
1.627
1.600
1.574
1.445
1.595
1.564
81
8.55
ROIC%
26.73
27.22
30.14
30.59
33.41
33.91
36.20
34.76
35.74
34.04
19.24
34.76
33.66
88
13.00
Return on equity%
17.29
19.29
18.82
17.83
19.47
20.20
22.90
23.09
21.80
19.37
11.62
21.80
19.42
66
22.89
Return on assets%
11.90
11.12
8.86
9.60
7.75
6.58
7.41
4.87
4.34
1.84
28.10
4.87
7.58
36
344.64
EPS₩
142.41
154.25
174.39
198.28
201.04
225.57
221.95
221.06
265.40
267.79
370.51
5.90%
7.65%
—
12.65
EPS growth%
4.73
6.90
7.35
7.48
9.10
11.53
8.97
11.88
13.06
12.88
8.79
11.88
9.04
16
378.62
Bookvalue per sh₩
97.42
104.32
107.64
119.15
118.80
112.93
130.31
123.80
127.93
140.81
290.36
3.46%
5.00%
—
261.42
FCF per share₩
154.21
151.11
152.36
172.41
188.95
213.82
236.18
255.79
252.56
288.81
212.05
8.86%
6.27%
—
386.25
Dividend per sh₩
289.99
274.54
280.07
322.75
376.58
374.14
418.34
474.99
533.17
613.15
391.41
10.24%
7.50%
—
13.87
Div yield (avg)%
26.74
27.67
29.61
31.99
34.08
36.67
33.88
32.13
33.49
33.74
20.20
33.74
32.81
9
11.51
Payout ratio%
6.51
7.46
5.59
6.22
4.38
3.31
4.42
3.77
1.17
1.30
15.81
3.31
4.40
29
42.60
Shares (diluted)M
43.66
38.22
34.69
35.93
39.36
41.13
44.19
45.51
47.61
49.07
42.33
4.51%
0.45%
41
25.08
Buyback yield%
15.99
16.56
15.29
12.44
10.97
10.29
8.71
9.23
6.88
8.48
8.71
8.71
10.63
20
1.258
D/E ratiox
1.305
1.298
1.251
1.306
1.215
1.136
1.044
0.995
1.094
1.216
0.785
1.094
1.216
74
3.713
Enterprise value₩B
3.105
3.215
3.368
3.501
3.810
4.094
4.285
4.538
5.027
5.404
7.347
7.24%
6.93%
11
14.30
LT debt₩B
21.88
24.72
26.33
27.46
32.60
36.50
38.52
42.81
46.49
54.46
2.025
10.81%
10.36%
62
Revenue
₩13.94B
1.69%
1.00×
Cost of revenue
₩9.481B
1.78%
1.01×
Operating expenses
₩2.637B
1.80%
1.01×
Cash and investments
19.46%