19.76
Revenue₩B
13.30
13.81
14.37
15.03
15.66
16.64
17.21
17.91
18.29
19.22
20.30
4.17%
4.19%
60
29.04
Revenue growth%
13.66
14.71
13.69
11.62
13.40
14.83
16.88
14.24
13.94
11.17
7.86
14.24
13.81
54
29.24
Gross margin%
13.04
15.20
16.91
14.01
12.53
9.58
7.94
7.28
5.59
3.33
29.87
7.28
11.05
20
10.96
Operating margin%
31.14
28.73
30.47
31.45
28.90
29.80
31.54
33.10
35.90
38.09
6.25
33.10
31.29
80
3.59
Net margin%
16.33
15.87
16.97
18.42
17.86
16.62
17.20
15.07
14.33
14.84
17.27
15.07
16.48
44
6.282
P/E ratio (avg)x
38.26
38.80
41.00
44.64
42.70
41.74
46.97
44.22
41.03
41.40
12.37
41.74
41.57
24
11.12
EV/EBITx
9.009
8.698
9.020
9.922
9.833
9.297
9.919
11.00
11.85
10.64
12.81
10.64
9.876
61
20.85
FCF yield (avg)%
21.52
20.06
20.08
19.41
19.61
21.10
23.54
22.18
23.83
25.47
20.52
23.54
21.31
27
12.36
FCF margin%
15.89
17.31
18.00
15.64
16.04
15.16
12.59
10.85
9.45
6.98
4.14
10.85
15.40
25
1.781
FCF / Net incomex
1.871
1.984
1.983
1.819
1.973
1.982
2.054
2.229
2.113
2.260
1.413
2.113
1.983
68
3.94
ROIC%
24.91
27.53
25.78
25.85
25.78
23.98
25.23
26.41
28.59
26.61
25.49
26.41
25.81
85
14.18
Return on equity%
29.39
31.75
33.34
34.58
34.29
35.58
36.55
38.76
37.73
35.58
14.20
36.55
35.08
41
15.02
Return on assets%
16.17
18.82
18.68
20.25
22.60
22.85
20.95
18.14
19.34
18.78
13.75
19.34
19.08
52
874.05
EPS₩
1,121
1,064
1,018
1,168
1,316
1,221
1,232
1,161
1,283
1,422
914.27
1.55%
1.73%
—
25.61
EPS growth%
6.50
6.10
8.05
9.97
7.77
7.28
7.75
5.00
2.89
1.78
29.76
5.00
6.89
87
1,314
Bookvalue per sh₩
3,645
4,166
4,860
4,760
4,690
4,616
4,686
4,634
4,871
5,499
890.23
3.23%
4.40%
—
1,511
FCF per share₩
644.89
700.92
655.23
715.31
661.12
719.41
769.29
788.57
775.01
854.60
2,329
5.27%
4.03%
—
1,759
Dividend per sh₩
2,576
2,724
3,008
3,018
3,377
3,523
4,052
4,125
4,103
4,331
1,564
5.11%
5.41%
—
9.93
Div yield (avg)%
12.26
12.85
11.83
12.83
11.67
12.81
11.50
9.55
7.92
9.94
13.15
9.94
11.75
38
23.14
Payout ratio%
31.00
30.06
32.55
31.28
30.86
31.73
33.58
33.02
33.18
32.67
17.33
33.02
32.14
69
7.993
Shares (diluted)M
9.379
10.33
11.79
13.44
15.23
16.05
17.39
17.62
19.61
21.03
7.697
6.66%
9.74%
64
2.46
Buyback yield%
5.01
3.42
0.95
3.94
1.21
1.55
3.84
3.40
2.65
1.27
27.04
2.65
3.03
24
0.770
D/E ratiox
1.840
1.762
2.049
2.215
2.127
2.428
2.472
2.342
2.490
2.760
1.331
2.472
2.279
27
24.79
Enterprise value₩B
20.27
21.48
22.06
22.65
22.39
22.49
25.76
23.67
26.63
27.89
11.34
4.49%
2.47%
35
17.08
LT debt₩B
12.12
11.03
11.81
9.998
10.01
8.811
8.820
9.366
8.682
7.984
3.589
(4.42%)
(5.46%)
8
Revenue
₩19.22B
4.19%
1.00×
Cost of revenue
₩11.50B
4.32%
1.01×
Operating expenses
₩2.630B
3.97%
0.98×
Cash and investments
14.45%