4.149
Revenue₩B
10.01
10.91
11.70
12.59
13.60
14.52
15.48
16.99
18.10
19.96
4.296
7.97%
8.11%
28
4.81
Revenue growth%
3.87
3.75
6.01
3.38
6.31
4.22
4.81
3.82
5.43
4.39
25.89
4.39
4.31
29
24.97
Gross margin%
18.28
19.59
20.43
22.37
19.48
19.99
21.45
21.52
21.73
23.93
23.57
21.52
20.94
82
25.46
Operating margin%
14.50
15.86
12.97
12.51
15.12
12.53
11.30
10.51
7.60
6.58
11.49
10.51
12.52
80
20.10
Net margin%
16.77
19.50
18.97
21.57
23.37
21.94
20.79
21.02
23.29
24.50
21.46
21.94
21.29
18
15.22
P/E ratio (avg)x
14.55
14.61
15.36
17.56
19.37
21.99
23.54
24.69
27.33
28.38
21.71
24.69
20.68
34
8.773
EV/EBITx
9.047
8.901
9.282
8.518
9.210
9.341
8.282
7.765
7.681
8.559
9.910
8.282
8.730
29
13.00
FCF yield (avg)%
1.68
0.80
0.40
0.40
0.72
0.45
0.40
2.19
0.40
3.24
26.59
0.45
0.59
42
17.73
FCF margin%
26.93
26.96
29.00
27.80
27.99
27.34
24.71
23.93
26.69
29.10
16.32
26.69
27.15
73
0.673
FCF / Net incomex
0.331
0.365
0.413
0.460
0.515
0.494
0.483
0.521
0.550
0.608
1.767
0.521
0.489
32
18.45
ROIC%
31.81
29.98
29.16
29.45
29.93
28.34
29.49
32.37
33.70
32.03
9.17
32.03
29.96
6
16.88
Return on equity%
19.20
18.61
21.02
18.76
17.01
15.76
15.74
13.56
13.81
13.33
20.37
13.81
16.38
62
7.10
Return on assets%
18.92
20.08
18.87
20.83
22.29
22.59
19.78
16.92
18.76
21.04
6.06
19.78
19.93
91
74.28
EPS₩
75.02
65.89
58.96
57.20
60.95
63.77
67.00
64.47
68.75
65.15
81.09
1.34%
(1.38%)
—
28.96
EPS growth%
19.56
18.35
17.13
14.46
15.64
16.32
18.16
18.55
18.29
17.06
3.04
18.16
17.64
94
138.09
Bookvalue per sh₩
147.55
151.20
134.33
146.73
137.81
142.52
149.60
143.37
149.69
138.10
55.65
0.04%
0.16%
—
59.56
FCF per share₩
149.05
173.07
203.79
196.94
223.23
262.50
268.07
275.65
294.30
306.91
61.62
6.57%
7.50%
—
157.40
Dividend per sh₩
61.15
62.89
59.66
55.77
50.79
48.40
44.15
40.55
42.95
36.92
72.52
(6.18%)
(5.30%)
—
27.39
Div yield (avg)%
19.68
18.40
20.81
17.87
19.71
22.13
20.58
22.69
22.60
20.21
18.80
22.13
20.39
93
11.54
Payout ratio%
20.57
18.58
19.20
18.65
18.93
16.77
15.76
15.77
14.43
13.53
5.22
15.76
17.67
81
33.14
Shares (diluted)M
36.84
40.75
41.51
39.74
38.33
39.99
45.24
49.24
52.54
54.33
33.14
7.23%
3.77%
7
29.72
Buyback yield%
22.08
20.81
18.75
17.88
20.10
19.11
19.96
18.97
17.37
15.65
19.73
18.97
19.04
12
0.464
D/E ratiox
0.380
0.381
0.409
0.440
0.492
0.484
0.471
0.462
0.429
0.403
1.345
0.462
0.435
44
10.40
Enterprise value₩B
10.68
11.00
12.40
12.62
12.89
15.17
14.72
16.67
16.84
16.06
6.973
4.49%
5.88%
19
15.06
LT debt₩B
5.970
6.533
6.596
7.099
7.146
6.805
6.417
6.934
7.045
7.691
3.434
1.48%
1.95%
37
Revenue
₩19.96B
8.11%
1.00×
Cost of revenue
₩10.88B
8.02%
0.99×
Operating expenses
₩2.441B
8.34%
1.02×
Goodwill & intangibles
17.05%
Cash and investments
15.89%