33.35
Revenue₩B
31.65
33.14
34.01
36.39
38.08
39.96
41.97
44.73
47.41
49.60
36.31
5.43%
5.14%
46
28.00
Revenue growth%
24.32
23.98
21.26
21.24
19.28
22.19
21.19
20.14
19.33
19.35
8.52
20.14
21.22
39
24.78
Gross margin%
14.81
14.77
13.24
12.34
11.12
13.35
13.71
16.15
18.91
18.39
14.42
16.15
14.24
12
2.11
Operating margin%
13.87
15.43
13.07
11.78
12.84
15.34
14.20
15.66
17.16
18.13
23.28
15.66
14.77
39
2.25
Net margin%
3.51
4.93
6.55
7.96
10.09
9.11
9.13
10.61
10.74
9.98
7.71
9.98
9.12
40
23.42
P/E ratio (avg)x
25.33
26.09
29.60
30.45
33.35
33.59
37.99
37.67
40.25
40.51
14.66
37.99
33.47
77
30.76
EV/EBITx
30.55
32.83
34.80
41.00
45.35
47.65
54.55
56.06
56.43
59.45
20.63
56.06
46.50
53
12.96
FCF yield (avg)%
20.28
18.84
17.04
16.90
15.85
15.28
18.00
18.11
17.24
18.24
10.74
18.00
17.62
7
18.12
FCF margin%
4.53
6.71
9.05
8.19
9.21
8.12
5.66
3.00
2.83
5.34
9.14
5.34
6.18
69
0.117
FCF / Net incomex
0.510
0.501
0.490
0.513
0.488
0.547
0.630
0.710
0.694
0.690
0.954
0.690
0.530
35
24.95
ROIC%
18.80
21.64
24.05
22.11
21.39
24.18
25.37
25.33
24.98
24.11
11.40
24.98
24.08
52
8.42
Return on equity%
4.43
2.14
1.39
0.98
0.93
2.91
2.46
0.80
3.43
3.24
5.02
2.91
2.30
18
13.82
Return on assets%
6.01
8.64
10.92
11.91
12.30
12.90
12.98
14.11
12.58
10.00
27.36
12.90
12.10
86
473.31
EPS₩
800.61
880.14
878.70
928.32
1,036
1,018
1,084
986.17
880.16
797.92
512.12
(5.09%)
0.81%
—
24.54
EPS growth%
20.37
22.37
24.47
25.50
26.57
26.59
28.60
26.49
28.24
27.84
27.68
27.84
26.53
40
191.86
Bookvalue per sh₩
253.99
227.03
230.64
249.92
268.45
240.51
217.34
202.12
202.59
194.36
292.57
(6.26%)
(3.51%)
—
902.74
FCF per share₩
248.71
279.27
248.87
269.37
269.18
291.96
275.93
279.49
275.43
247.59
267.78
(1.66%)
(1.18%)
—
461.85
Dividend per sh₩
291.94
299.74
341.06
392.98
434.99
474.65
497.49
463.96
445.75
439.02
862.51
0.18%
5.52%
—
5.01
Div yield (avg)%
32.32
30.23
30.13
28.44
27.65
30.33
32.79
34.70
32.75
33.87
6.14
32.79
31.33
43
9.47
Payout ratio%
21.20
21.05
19.08
19.06
21.23
19.39
19.50
22.41
20.72
23.35
4.49
20.72
20.89
15
28.78
Shares (diluted)M
28.43
28.45
31.83
34.41
37.13
38.09
36.57
33.32
35.89
38.51
27.54
0.73%
2.19%
23
25.02
Buyback yield%
35.72
34.42
32.20
31.84
30.14
31.35
33.31
30.64
31.98
33.79
28.47
31.98
32.09
46
1.017
D/E ratiox
0.749
0.835
0.788
0.819
0.853
0.981
1.018
1.066
1.174
1.146
0.596
1.066
0.917
18
23.89
Enterprise value₩B
34.05
31.14
31.77
32.12
35.18
37.63
32.99
32.35
31.16
30.36
25.70
(2.91%)
(1.76%)
18
18.50
LT debt₩B
62.19
65.13
64.48
72.52
75.54
82.04
81.88
81.68
81.59
82.25
18.67
1.72%
2.72%
18
Revenue
₩49.60B
5.14%
1.00×
Cost of revenue
₩28.62B
5.32%
1.02×
Operating expenses
₩7.315B
5.26%
1.01×
Cash and investments
16.54%
Goodwill & intangibles
16.19%