10.15
Revenue₩B
35.19
36.18
37.37
37.99
39.48
40.83
43.01
45.27
46.16
48.45
11.04
4.18%
3.62%
86
3.82
Revenue growth%
14.86
13.35
14.40
14.00
13.30
12.79
12.64
10.21
8.73
11.59
21.65
11.59
13.05
47
28.14
Gross margin%
5.66
5.72
7.01
8.15
8.70
6.09
6.12
7.53
4.64
5.12
27.44
6.09
6.11
63
13.35
Operating margin%
19.10
18.67
19.92
17.98
20.62
23.30
21.81
20.86
20.05
19.13
17.57
20.86
19.98
42
14.10
Net margin%
15.74
16.91
16.35
17.71
15.26
13.82
15.86
13.43
11.19
8.45
25.19
13.43
15.50
73
21.78
P/E ratio (avg)x
11.20
11.17
11.44
12.85
13.43
14.31
14.22
15.15
17.61
18.75
14.87
15.15
13.82
52
8.261
EV/EBITx
20.91
22.46
22.01
20.86
20.95
19.38
20.66
21.23
18.90
20.14
21.31
20.14
20.88
24
11.10
FCF yield (avg)%
12.32
10.94
13.88
14.59
15.62
15.79
15.54
15.04
16.19
18.84
7.86
15.79
15.29
88
4.27
FCF margin%
5.11
7.23
6.26
5.17
5.42
3.88
4.18
4.65
3.90
3.36
24.59
3.90
4.88
67
0.551
FCF / Net incomex
1.659
1.530
1.600
1.486
1.672
1.888
1.983
2.144
2.375
2.690
0.135
2.144
1.780
62
16.87
ROIC%
27.24
26.05
23.78
21.68
21.93
24.73
22.51
22.40
22.06
20.04
26.06
22.40
22.46
15
7.70
Return on equity%
13.97
14.06
17.02
18.06
17.68
16.09
15.48
13.99
14.84
16.62
28.03
15.48
15.78
61
16.77
Return on assets%
13.81
12.93
10.13
8.91
6.30
7.99
5.76
3.16
2.22
4.59
15.85
4.59
7.15
42
1,627
EPS₩
1,716
1,714
1,926
2,102
2,339
2,415
2,376
2,272
2,452
2,285
1,758
(0.47%)
2.24%
—
20.60
EPS growth%
6.19
6.36
8.60
6.35
4.27
3.40
0.77
2.58
1.52
0.40
6.74
1.52
3.83
77
1,291
Bookvalue per sh₩
2,420
2,764
3,035
3,578
4,086
4,802
5,610
5,871
6,303
6,561
963.06
9.93%
11.28%
—
354.43
FCF per share₩
957.53
984.68
966.42
1,014
931.56
966.71
1,006
1,089
1,212
1,224
589.28
5.62%
2.29%
—
1,185
Dividend per sh₩
308.92
295.40
306.42
317.94
274.33
284.94
308.32
311.53
322.01
328.47
1,410
3.67%
1.30%
—
26.03
Div yield (avg)%
23.24
25.73
25.66
28.03
28.78
30.24
30.53
31.15
32.71
35.20
20.16
31.15
29.51
80
29.95
Payout ratio%
15.13
17.25
18.50
19.29
17.89
16.64
19.35
20.13
20.24
21.03
19.09
20.13
18.90
24
11.65
Shares (diluted)M
8.921
7.905
7.621
7.989
8.402
8.775
9.124
9.898
8.644
7.624
11.44
(1.92%)
(1.96%)
94
25.87
Buyback yield%
10.58
8.29
8.40
5.40
4.88
2.39
3.20
0.54
2.50
2.75
18.25
2.50
4.04
63
0.684
D/E ratiox
1.457
1.537
1.364
1.419
1.592
1.462
1.541
1.554
1.479
1.531
0.752
1.531
1.505
46
7.472
Enterprise value₩B
23.54
22.62
21.32
21.86
22.41
20.28
20.08
19.25
19.86
20.11
57.58
(2.15%)
(2.45%)
75
42.00
LT debt₩B
24.25
27.09
29.76
29.57
33.90
34.08
34.92
35.70
33.43
37.02
4.671
1.78%
5.24%
42
Revenue
₩48.45B
3.62%
1.00×
Cost of revenue
₩27.43B
3.41%
0.98×
Operating expenses
₩9.228B
3.67%
1.01×
Cash and investments
15.65%
Goodwill & intangibles
15.26%