3.208
Revenue₩B
2.859
2.950
3.040
3.126
3.255
3.391
3.500
3.721
3.833
4.087
3.483
4.66%
4.22%
8
5.64
Revenue growth%
15.75
15.04
15.73
16.64
13.78
15.61
13.64
16.49
18.94
17.26
7.49
16.49
15.74
28
2.26
Gross margin%
16.46
14.31
13.85
15.54
15.28
17.94
15.97
16.24
15.39
15.17
22.92
15.97
15.47
43
10.64
Operating margin%
31.95
30.40
28.00
27.72
25.14
22.37
21.91
20.09
17.67
19.91
22.71
20.09
23.76
81
11.25
Net margin%
0.43
0.40
0.40
0.40
3.37
0.75
0.40
0.40
0.40
0.85
29.03
0.40
0.40
62
23.47
P/E ratio (avg)x
39.76
41.64
46.53
45.82
51.55
48.32
48.03
45.98
45.61
44.34
28.60
45.98
45.90
52
9.814
EV/EBITx
15.63
16.93
19.83
22.43
21.66
24.11
25.24
24.18
26.60
27.54
23.82
25.24
23.27
20
9.27
FCF yield (avg)%
12.89
12.86
11.03
14.01
16.11
14.90
16.95
15.95
14.76
12.10
19.54
14.90
14.38
46
29.71
FCF margin%
14.87
14.97
12.07
10.14
12.87
15.81
17.11
17.43
16.96
15.08
22.11
16.96
15.03
32
0.158
FCF / Net incomex
1.639
1.551
1.420
1.308
1.256
1.369
1.283
1.378
1.462
1.349
1.681
1.369
1.373
64
14.08
ROIC%
3.25
2.85
0.60
0.40
0.40
1.87
0.40
0.40
0.40
0.40
23.12
0.40
0.40
50
8.08
Return on equity%
8.60
7.28
9.60
8.88
11.77
14.77
14.59
16.54
19.41
19.40
14.58
16.54
13.18
52
6.22
Return on assets%
3.95
5.94
6.36
6.55
3.79
1.80
3.14
2.57
4.03
1.46
2.55
2.57
3.87
84
367.29
EPS₩
79.63
73.83
68.68
66.91
63.94
71.68
64.17
68.90
68.34
64.36
390.17
0.13%
(1.99%)
—
18.90
EPS growth%
10.79
9.59
8.08
5.63
2.80
5.47
6.94
7.39
9.61
7.32
23.93
7.32
7.36
50
261.58
Bookvalue per sh₩
429.26
406.11
399.57
381.19
421.67
447.28
432.43
402.88
421.10
410.44
337.67
(0.54%)
(0.49%)
—
375.30
FCF per share₩
353.42
354.61
411.42
442.07
528.01
606.16
602.79
589.63
584.21
687.24
97.60
5.41%
6.87%
—
143.50
Dividend per sh₩
294.46
307.22
309.43
338.41
337.74
378.10
431.54
475.49
483.42
533.66
156.19
9.58%
5.82%
—
18.77
Div yield (avg)%
14.45
13.85
13.03
12.16
9.69
11.08
12.55
14.76
12.09
11.68
11.13
12.09
12.35
24
26.89
Payout ratio%
22.49
23.41
20.56
23.50
20.89
21.71
24.23
21.89
20.28
19.04
25.78
21.71
21.80
57
5.081
Shares (diluted)M
4.300
4.681
5.112
5.201
5.097
5.638
6.007
6.363
6.338
7.001
5.274
6.56%
4.42%
27
13.57
Buyback yield%
8.56
9.00
6.26
8.42
9.65
9.54
11.76
10.69
7.95
5.95
9.37
9.54
8.78
29
1.114
D/E ratiox
0.896
0.950
0.862
0.882
0.789
0.866
0.810
0.750
0.740
0.725
1.349
0.750
0.836
52
0.203
Enterprise value₩B
1.043
1.031
1.004
1.016
1.038
0.987
0.938
0.937
0.968
0.990
0.537
(0.94%)
(1.23%)
62
1.464
LT debt₩B
2.159
2.079
1.987
1.931
1.792
1.781
1.940
1.980
1.865
1.967
3.018
1.89%
(0.40%)
62
Revenue
₩4.087B
4.22%
1.00×
Cost of revenue
₩2.661B
4.22%
1.00×
Operating expenses
₩521.4M
4.03%
0.98×
Goodwill & intangibles
17.90%
Cash and investments
17.85%