5.032
Revenue₩B
7.920
7.791
7.857
7.774
7.754
7.820
7.812
7.986
8.127
8.236
5.168
1.21%
0.31%
85
20.67
Revenue growth%
16.84
16.23
17.36
17.56
19.26
19.64
18.52
21.39
20.67
18.95
2.73
19.64
18.73
89
7.34
Gross margin%
9.07
8.61
9.07
10.59
13.35
12.11
11.74
12.60
12.22
15.18
27.68
12.22
11.93
44
12.52
Operating margin%
34.06
33.01
32.32
29.43
29.97
28.39
30.68
32.98
30.51
33.43
14.02
30.68
31.50
87
26.45
Net margin%
10.80
8.63
10.98
9.33
11.86
13.71
13.97
14.60
17.47
16.85
2.65
14.60
12.78
85
24.11
P/E ratio (avg)x
40.56
47.12
51.56
53.29
60.41
66.58
77.19
80.05
75.35
80.22
31.31
77.19
63.50
26
7.320
EV/EBITx
45.89
50.88
54.49
54.82
58.88
69.76
67.74
80.75
97.13
97.30
7.575
80.75
63.31
27
19.50
FCF yield (avg)%
25.61
23.73
26.09
26.56
26.30
23.95
23.26
20.58
21.25
20.30
16.92
21.25
23.84
42
23.84
FCF margin%
6.91
6.56
6.14
3.73
0.99
2.05
0.40
2.22
4.07
3.72
15.07
2.22
3.73
74
0.157
FCF / Net incomex
1.079
1.063
0.981
0.881
0.777
0.826
0.824
0.814
0.877
0.951
0.889
0.826
0.879
49
23.88
ROIC%
10.35
11.13
13.79
11.53
13.38
14.40
12.61
10.46
12.97
13.38
13.90
12.97
12.79
87
15.28
Return on equity%
17.17
19.73
20.65
18.21
17.45
17.47
20.34
21.09
20.97
23.38
16.98
20.97
20.04
74
17.45
Return on assets%
2.23
1.12
3.61
5.66
8.49
6.76
7.55
7.29
8.52
9.38
24.99
7.55
7.02
12
42.87
EPS₩
245.90
275.10
265.93
266.93
264.02
285.94
318.38
330.12
355.95
323.04
46.05
4.12%
3.17%
—
14.74
EPS growth%
24.88
27.43
27.61
28.38
30.54
31.63
28.67
29.32
28.84
31.37
21.95
29.32
28.75
64
126.31
Bookvalue per sh₩
105.39
113.94
127.13
142.72
156.14
176.03
180.58
191.76
191.91
178.09
56.44
2.67%
6.49%
—
157.64
FCF per share₩
150.46
162.30
154.51
148.47
162.76
180.89
187.77
206.37
219.52
244.91
81.16
8.52%
3.90%
—
210.55
Dividend per sh₩
56.43
51.78
54.23
58.43
54.45
57.31
58.86
62.59
54.64
54.82
189.63
0.14%
(0.81%)
—
10.10
Div yield (avg)%
11.13
12.78
12.94
11.75
14.14
16.16
17.23
15.68
14.93
13.64
19.07
15.68
13.89
53
7.55
Payout ratio%
0.40
1.64
3.58
3.08
2.15
3.12
0.72
0.40
3.12
5.62
23.05
3.12
2.61
59
15.21
Shares (diluted)M
12.55
11.27
11.64
11.81
11.39
12.36
12.63
13.41
13.05
13.90
15.60
4.06%
0.27%
56
28.88
Buyback yield%
10.13
12.34
10.44
7.94
6.22
8.78
11.75
13.18
14.58
16.26
15.81
13.18
11.10
78
0.720
D/E ratiox
1.651
1.683
1.986
2.002
1.923
2.159
2.152
2.357
2.598
2.531
1.520
2.357
2.077
16
3.852
Enterprise value₩B
3.058
3.272
3.006
3.313
3.036
2.939
3.386
3.134
3.396
3.886
5.624
5.06%
2.22%
85
4.483
LT debt₩B
2.091
2.219
2.414
2.163
2.178
2.023
2.073
1.840
1.825
1.790
4.176
(3.85%)
(2.79%)
63
Revenue
₩8.236B
0.31%
1.00×
Cost of revenue
₩5.094B
0.46%
1.02×
Operating expenses
₩1.784B
0.07%
0.98×
Goodwill & intangibles
18.60%
Cash and investments
13.36%