4.340
Revenue₩B
6.068
6.352
6.923
7.234
7.884
8.253
8.661
9.157
9.572
10.09
4.677
5.06%
5.77%
43
20.69
Revenue growth%
21.76
24.53
23.85
23.30
22.30
24.83
23.12
22.82
22.26
19.77
3.19
22.82
22.97
22
28.46
Gross margin%
11.57
14.43
14.98
15.59
17.55
15.41
17.40
18.02
20.90
23.55
20.47
18.02
16.50
76
27.46
Operating margin%
11.79
13.15
11.43
12.07
10.74
12.66
11.30
11.52
10.23
8.40
21.48
11.30
11.48
39
13.98
Net margin%
35.23
32.99
31.80
31.17
29.88
29.62
32.04
29.62
29.95
32.61
8.24
29.95
31.49
55
11.23
P/E ratio (avg)x
47.81
48.99
46.54
49.10
50.59
55.01
62.77
62.02
69.54
69.19
30.54
62.77
52.80
31
11.29
EV/EBITx
10.43
11.29
12.17
13.37
12.20
11.81
10.61
10.34
9.771
10.00
35.10
10.34
10.95
55
21.08
FCF yield (avg)%
2.28
2.37
1.68
0.40
0.40
0.40
0.40
0.40
1.28
1.31
8.75
0.40
0.84
20
17.81
FCF margin%
18.85
16.09
14.59
12.04
14.61
17.04
14.89
13.95
16.86
18.47
3.52
16.86
15.49
8
0.488
FCF / Net incomex
0.163
0.171
0.162
0.172
0.159
0.166
0.155
0.165
0.153
0.156
0.644
0.156
0.162
10
22.71
ROIC%
29.80
32.23
32.87
32.99
31.18
33.10
30.48
30.97
30.39
33.23
11.42
30.97
31.71
50
10.66
Return on equity%
18.26
18.24
18.66
19.67
22.41
25.09
23.14
23.87
23.83
24.44
7.07
23.87
22.77
26
14.70
Return on assets%
20.37
20.64
21.15
23.34
26.01
26.47
27.28
29.08
26.12
26.61
9.41
26.61
26.07
56
261.97
EPS₩
449.87
479.15
419.62
428.08
387.24
373.99
340.15
315.36
296.70
283.42
279.85
(6.05%)
(5.66%)
—
17.40
EPS growth%
7.34
8.26
5.32
5.50
4.10
5.26
7.16
5.12
4.41
5.27
19.03
5.26
5.30
13
255.26
Bookvalue per sh₩
640.95
632.89
590.62
595.16
644.72
581.01
626.02
672.03
656.28
659.61
448.57
0.46%
0.08%
—
283.76
FCF per share₩
934.85
1,044
1,198
1,178
1,164
1,228
1,182
1,092
1,227
1,345
595.70
2.94%
4.76%
—
118.15
Dividend per sh₩
332.55
392.43
459.44
515.20
607.87
581.11
657.84
674.51
740.89
802.66
251.77
5.72%
9.18%
—
3.50
Div yield (avg)%
9.07
10.94
9.89
8.95
8.24
5.67
7.60
6.59
8.52
5.72
2.12
6.59
8.38
10
8.14
Payout ratio%
20.69
18.86
18.82
17.98
19.51
19.90
19.38
22.12
22.33
19.46
3.79
19.90
19.49
80
9.222
Shares (diluted)M
8.714
7.911
7.321
7.722
7.509
7.579
7.203
7.793
6.951
6.009
9.608
(4.36%)
(4.72%)
36
10.88
Buyback yield%
15.51
12.76
13.03
11.50
8.97
11.87
11.19
12.11
11.65
12.57
28.44
11.87
11.99
44
0.592
D/E ratiox
1.710
1.620
1.806
1.954
1.916
1.781
1.997
2.161
2.166
2.219
1.590
2.161
1.935
80
7.610
Enterprise value₩B
4.373
4.814
5.540
5.640
5.325
5.825
5.668
6.697
7.553
7.997
3.334
8.48%
6.51%
76
8.811
LT debt₩B
6.119
5.528
5.445
5.649
4.985
4.643
4.145
4.222
3.697
4.102
8.506
(3.82%)
(5.13%)
20
Revenue
₩10.09B
5.77%
1.00×
Cost of revenue
₩5.328B
5.86%
1.01×
Operating expenses
₩2.216B
5.57%
0.98×
Cash and investments
16.43%