2.002
Revenue₩B
15.33
15.79
16.12
16.78
17.16
17.41
17.52
18.21
18.41
18.91
2.047
1.97%
2.36%
78
24.43
Revenue growth%
0.40
3.20
3.70
2.51
2.76
4.11
1.87
4.38
3.78
4.29
12.43
4.11
3.45
53
21.48
Gross margin%
27.73
25.46
26.40
23.80
24.29
27.13
24.89
26.57
29.16
30.69
5.69
27.13
26.49
88
21.32
Operating margin%
4.17
3.69
5.82
8.67
11.01
9.51
11.81
12.29
11.12
13.32
10.48
11.81
10.26
51
20.60
Net margin%
12.44
10.51
12.05
9.24
7.20
4.91
2.25
3.62
6.41
6.05
27.01
4.91
6.80
70
21.01
P/E ratio (avg)x
13.40
14.12
11.96
10.12
8.978
7.817
7.280
6.838
6.266
5.341
35.78
6.838
8.398
51
19.62
EV/EBITx
26.64
25.64
24.95
27.89
27.90
29.67
30.51
34.48
32.85
33.67
7.655
32.85
28.78
73
15.68
FCF yield (avg)%
20.55
22.89
24.03
21.20
18.57
20.74
19.06
20.01
18.16
18.94
17.10
19.06
20.28
26
5.08
FCF margin%
6.07
7.47
8.61
10.63
8.60
6.77
6.12
9.04
7.93
5.78
4.70
6.77
7.70
10
0.303
FCF / Net incomex
0.843
0.841
0.821
0.885
0.745
0.719
0.710
0.720
0.675
0.686
1.108
0.710
0.732
28
20.22
ROIC%
3.67
4.89
4.18
1.27
2.23
0.40
3.07
1.12
0.40
2.63
4.50
1.12
2.43
34
3.42
Return on equity%
21.87
24.16
25.32
22.89
22.27
22.53
22.61
24.41
22.53
24.80
4.34
22.61
22.75
33
22.91
Return on assets%
17.17
14.88
12.48
10.74
8.52
5.52
3.55
1.46
2.73
3.93
4.10
3.55
7.02
68
554.19
EPS₩
688.41
743.55
807.15
813.77
882.83
890.37
978.42
914.89
878.79
863.25
616.69
(0.45%)
1.82%
—
18.55
EPS growth%
5.66
3.19
2.99
1.14
2.80
2.47
4.29
6.82
6.84
9.29
2.53
6.82
3.74
28
229.43
Bookvalue per sh₩
1,022
945.88
1,072
1,076
1,049
980.59
1,104
1,017
1,155
1,237
697.44
3.34%
2.91%
—
743.13
FCF per share₩
346.39
395.17
445.83
445.37
435.72
437.39
459.90
488.45
498.38
543.70
648.68
4.53%
4.52%
—
126.80
Dividend per sh₩
341.71
345.41
296.45
321.75
348.34
328.29
320.16
275.41
275.86
246.44
117.30
(6.69%)
(2.75%)
—
3.35
Div yield (avg)%
6.15
5.67
3.47
5.14
2.78
1.36
0.40
0.40
0.40
0.50
13.12
0.40
2.07
11
27.40
Payout ratio%
20.41
17.92
17.36
16.11
19.04
22.03
24.50
21.84
22.48
20.64
11.06
22.03
20.53
74
17.17
Shares (diluted)M
18.74
19.25
19.87
18.67
20.27
18.54
17.66
19.40
20.70
21.83
16.52
1.49%
0.71%
25
2.65
Buyback yield%
11.62
13.84
15.31
14.28
16.87
15.50
14.34
12.46
15.28
16.39
15.85
15.28
14.81
83
0.665
D/E ratiox
1.305
1.512
1.746
1.804
2.103
2.109
2.376
2.771
3.064
3.277
0.118
2.771
2.106
35
12.48
Enterprise value₩B
18.74
21.25
23.71
28.31
27.08
29.91
32.34
31.42
32.35
36.69
13.50
6.26%
7.21%
47
1.458
LT debt₩B
7.974
8.647
7.943
8.738
8.155
7.799
8.570
8.651
7.762
8.093
6.386
(0.15%)
1.04%
43
Revenue
₩18.91B
2.36%
1.00×
Cost of revenue
₩13.24B
2.36%
1.00×
Operating expenses
₩3.834B
1.45%
0.91×
Cash and investments
17.41%
Goodwill & intangibles
17.15%