25.26
Revenue₩B
17.67
18.61
18.83
19.48
19.77
19.97
21.02
21.75
22.14
22.83
26.38
2.92%
2.97%
55
21.89
Revenue growth%
18.87
17.49
20.27
19.22
17.75
17.08
14.33
13.49
13.58
10.66
26.77
13.58
17.28
57
12.64
Gross margin%
11.13
9.85
12.63
13.44
15.52
15.30
15.80
17.93
16.01
17.18
10.52
16.01
15.41
68
2.94
Operating margin%
25.48
23.98
25.93
23.01
25.11
25.80
28.43
26.87
27.74
29.75
22.29
27.74
25.86
6
25.99
Net margin%
16.02
15.93
16.48
17.98
19.63
20.40
22.05
24.30
24.94
24.09
25.52
24.09
20.02
94
29.32
P/E ratio (avg)x
34.97
40.09
47.16
57.48
56.50
64.67
63.65
77.46
83.00
83.64
31.02
77.46
60.56
81
15.50
EV/EBITx
8.185
8.013
7.785
8.798
8.520
9.222
9.182
9.149
8.345
8.394
33.03
9.149
8.457
34
23.60
FCF yield (avg)%
2.48
3.67
4.98
7.65
5.85
5.68
3.99
4.37
2.55
2.51
13.13
3.99
4.18
57
16.07
FCF margin%
4.97
2.86
1.25
0.40
0.40
0.40
1.01
3.65
3.16
3.48
28.97
3.16
2.06
9
1.339
FCF / Net incomex
0.139
0.148
0.155
0.166
0.180
0.186
0.208
0.210
0.213
0.220
1.741
0.210
0.183
34
19.59
ROIC%
21.69
22.77
22.15
20.11
18.45
20.10
17.48
19.21
19.04
20.53
27.56
19.21
20.11
25
11.71
Return on equity%
34.35
33.89
33.49
35.35
37.13
35.15
37.07
34.40
36.58
33.77
6.53
35.15
34.77
37
5.15
Return on assets%
5.36
4.17
4.72
3.15
6.08
4.67
7.05
6.58
8.14
7.79
8.22
7.05
5.72
38
1,674
EPS₩
2,287
2,138
2,242
2,085
2,352
2,525
2,426
2,697
2,538
2,371
1,854
0.16%
(0.36%)
—
20.43
EPS growth%
8.86
11.55
11.73
10.90
10.25
10.89
11.63
11.53
14.10
15.82
10.39
11.63
11.54
16
1,409
Bookvalue per sh₩
1,288
1,260
1,222
1,378
1,527
1,522
1,479
1,429
1,474
1,607
1,149
1.02%
1.97%
—
3,776
FCF per share₩
2,173
2,038
2,037
2,153
2,430
2,362
2,673
2,583
2,770
2,994
2,557
4.26%
3.29%
—
3,546
Dividend per sh₩
4,509
4,411
4,893
4,556
4,927
5,323
5,273
4,989
4,901
5,380
2,254
1.78%
1.66%
—
26.24
Div yield (avg)%
27.17
26.09
25.93
26.81
29.15
26.66
29.56
28.92
28.53
29.36
28.76
28.92
27.85
88
22.52
Payout ratio%
12.83
13.32
14.44
15.15
13.62
14.09
11.47
14.32
16.86
19.06
15.65
14.32
14.21
6
5.837
Shares (diluted)M
9.095
9.664
10.03
11.55
13.09
15.17
17.84
17.38
17.51
17.60
5.986
6.10%
8.29%
39
21.76
Buyback yield%
11.05
12.74
14.67
14.63
16.84
19.55
16.83
19.46
22.25
20.96
11.50
19.55
16.83
82
1.606
D/E ratiox
0.829
0.862
0.887
1.073
1.080
1.228
1.360
1.346
1.523
1.640
1.360
1.360
1.154
50
10.39
Enterprise value₩B
25.02
26.77
23.49
22.77
24.78
22.38
21.27
23.41
24.27
22.94
7.056
(1.53%)
(0.39%)
69
13.36
LT debt₩B
18.31
17.49
18.04
21.04
24.40
25.84
30.35
35.32
34.63
33.66
10.34
6.64%
7.62%
22
Revenue
₩22.83B
2.97%
1.00×
Cost of revenue
₩14.64B
2.96%
1.00×
Operating expenses
₩3.986B
3.33%
1.04×
Cash and investments
15.16%