6.130
Revenue₩B
24.56
24.46
25.06
25.55
25.47
26.20
26.61
26.85
27.22
27.54
6.560
1.57%
1.26%
61
13.93
Revenue growth%
13.89
12.47
14.51
17.45
15.61
13.90
12.16
10.46
10.16
11.54
11.63
11.54
13.18
63
25.98
Gross margin%
10.48
13.05
11.71
14.65
15.19
17.36
19.94
17.15
14.42
11.62
5.66
17.15
14.54
66
5.84
Operating margin%
38.13
40.54
38.77
39.56
41.60
40.66
41.23
38.94
36.76
39.63
29.36
39.63
39.60
35
14.76
Net margin%
24.14
22.31
20.43
20.60
18.79
19.85
21.67
22.36
23.80
23.56
11.27
22.36
21.99
13
20.72
P/E ratio (avg)x
32.02
33.98
38.22
43.49
47.27
43.24
41.94
47.42
51.76
54.56
20.05
47.42
43.36
16
18.67
EV/EBITx
19.20
20.90
20.60
21.10
19.02
16.71
17.59
18.54
16.38
17.02
21.51
17.02
18.78
27
6.07
FCF yield (avg)%
13.04
11.70
10.80
10.98
12.07
14.38
16.37
16.52
18.04
16.09
16.65
16.37
13.71
52
21.05
FCF margin%
27.37
25.13
24.81
25.86
24.18
21.68
23.12
25.15
23.22
25.51
15.03
23.22
24.97
79
0.435
FCF / Net incomex
0.889
1.080
1.138
1.150
1.279
1.392
1.400
1.692
1.713
1.886
0.844
1.692
1.336
6
21.01
ROIC%
14.38
13.70
15.14
13.29
14.17
11.42
10.78
13.62
16.07
14.28
3.85
13.62
13.94
32
10.68
Return on equity%
0.40
2.39
0.40
0.40
2.11
4.51
2.95
5.73
5.18
4.80
20.93
4.80
2.67
27
15.96
Return on assets%
26.63
28.02
30.77
32.68
33.07
33.45
33.01
33.83
32.56
32.49
11.99
33.01
32.62
63
186.91
EPS₩
459.45
507.77
507.35
502.39
445.59
391.84
433.47
387.03
411.90
449.85
190.67
0.19%
(0.09%)
—
12.28
EPS growth%
6.35
9.00
8.49
9.46
7.91
8.37
11.30
10.69
10.01
9.84
14.67
10.01
9.23
61
285.72
Bookvalue per sh₩
367.93
366.07
365.11
347.92
342.05
296.14
285.04
252.59
273.55
268.36
463.60
(4.74%)
(3.88%)
—
109.52
FCF per share₩
101.94
112.86
110.62
122.36
140.89
145.99
165.90
173.88
184.94
191.87
156.55
6.37%
6.83%
—
161.66
Dividend per sh₩
102.85
105.56
120.61
135.08
138.08
129.63
150.67
153.71
160.17
177.53
85.45
5.16%
5.10%
—
21.81
Div yield (avg)%
11.98
9.54
9.28
10.58
13.54
12.59
10.59
11.72
14.32
12.40
28.00
12.40
11.85
11
7.12
Payout ratio%
9.45
11.03
11.33
10.67
12.96
15.26
14.45
16.50
13.96
14.80
12.19
14.80
13.46
64
37.65
Shares (diluted)M
28.81
28.85
27.01
29.39
28.69
31.48
29.98
28.54
24.67
25.78
37.88
(2.12%)
(1.10%)
31
16.54
Buyback yield%
2.66
3.46
5.47
5.17
3.56
4.14
1.84
3.54
2.92
2.72
21.95
2.92
3.50
52
0.319
D/E ratiox
2.784
3.231
3.597
4.236
4.031
4.750
5.570
6.429
6.256
6.213
1.401
6.213
4.493
55
5.102
Enterprise value₩B
1.964
2.025
1.854
2.044
2.078
1.925
2.029
2.253
2.118
1.993
9.808
(0.83%)
(0.09%)
17
21.05
LT debt₩B
1.434
1.506
1.544
1.405
1.310
1.378
1.402
1.494
1.539
1.692
5.186
5.24%
1.15%
39
Revenue
₩27.54B
1.26%
1.00×
Cost of revenue
₩15.98B
1.38%
1.01×
Operating expenses
₩2.915B
0.81%
0.96×
Cash and investments
16.16%
Goodwill & intangibles
15.22%