1.476
Revenue₩B
15.34
15.75
16.18
16.39
16.20
16.18
16.51
16.48
17.03
17.22
1.530
1.23%
1.40%
90
12.06
Revenue growth%
9.57
7.63
5.57
2.87
2.85
0.53
2.99
1.46
0.52
1.63
4.61
1.46
2.86
79
3.42
Gross margin%
23.73
20.75
18.36
17.60
14.65
17.60
15.06
16.09
17.87
16.49
13.43
16.49
17.60
85
20.13
Operating margin%
17.30
20.27
21.74
18.83
16.14
18.16
16.47
17.96
16.38
15.73
14.84
16.47
17.63
64
12.80
Net margin%
8.46
10.09
8.10
7.62
4.98
3.58
4.91
6.46
7.42
4.68
22.27
4.91
6.94
47
6.080
P/E ratio (avg)x
19.92
19.63
19.69
20.74
20.38
18.33
15.92
13.78
14.59
12.63
19.37
14.59
18.98
47
32.33
EV/EBITx
21.87
22.54
23.10
20.29
19.61
21.20
22.23
21.64
20.89
20.22
27.01
21.20
21.42
23
28.31
FCF yield (avg)%
9.30
6.98
7.32
9.70
10.02
8.39
9.33
10.45
11.70
9.41
10.27
9.41
9.37
40
20.84
FCF margin%
7.98
9.36
8.29
10.72
10.74
11.07
10.10
12.08
13.02
15.83
6.59
12.08
10.73
7
1.343
FCF / Net incomex
0.674
0.619
0.696
0.748
0.689
0.676
0.671
0.661
0.696
0.793
0.674
0.676
0.682
89
21.06
ROIC%
25.82
23.38
25.93
27.88
25.98
26.79
28.65
26.77
25.55
23.72
10.64
26.77
25.95
21
21.21
Return on equity%
4.22
3.68
6.12
6.04
4.02
1.20
0.40
0.40
1.46
3.40
13.03
1.20
3.54
44
25.00
Return on assets%
16.72
17.01
17.09
15.81
17.12
20.09
21.61
18.69
21.66
20.95
14.07
20.95
17.91
42
194.06
EPS₩
74.08
72.19
65.16
73.17
69.66
65.24
62.43
57.24
62.80
60.85
215.20
(2.67%)
(1.82%)
—
21.63
EPS growth%
28.91
26.44
29.16
26.95
28.05
25.20
24.91
25.37
22.51
21.40
8.24
24.91
25.91
91
339.54
Bookvalue per sh₩
39.41
38.49
34.80
33.08
30.99
32.29
30.38
26.71
28.56
25.65
106.99
(3.71%)
(5.71%)
—
201.69
FCF per share₩
230.03
241.25
265.78
296.46
295.35
303.47
299.63
299.86
336.44
359.67
274.21
4.02%
4.83%
—
134.19
Dividend per sh₩
235.24
233.59
245.19
284.82
322.49
358.82
376.29
406.67
457.39
489.18
214.58
8.69%
8.55%
—
12.04
Div yield (avg)%
10.92
8.99
7.84
9.07
10.68
9.10
7.90
7.87
5.69
6.39
2.65
7.87
8.44
17
14.80
Payout ratio%
29.59
27.30
29.74
31.96
31.48
31.77
34.23
34.19
36.22
37.37
24.96
34.23
31.87
71
25.73
Shares (diluted)M
34.90
34.00
33.46
33.07
35.04
38.22
40.17
39.08
37.17
34.22
25.42
(0.48%)
0.16%
33
20.30
Buyback yield%
24.52
25.86
23.91
23.45
21.98
21.53
19.53
20.14
22.94
22.62
2.43
21.53
22.78
59
0.129
D/E ratiox
0.954
0.978
1.069
1.208
1.242
1.285
1.302
1.278
1.244
1.344
0.195
1.285
1.243
80
11.87
Enterprise value₩B
6.569
6.995
7.827
9.110
10.15
11.88
14.15
14.27
16.32
16.67
1.822
10.42%
11.25%
68
2.452
LT debt₩B
25.64
30.48
36.60
40.94
43.21
46.46
55.39
59.65
66.65
79.84
3.590
13.06%
12.69%
69
Revenue
₩17.22B
1.40%
1.00×
Cost of revenue
₩9.213B
1.55%
1.01×
Operating expenses
₩2.501B
0.99%
0.96×
Cash and investments
17.96%