1.715
Revenue₩B
12.22
12.55
12.61
12.98
13.16
13.58
13.93
13.95
14.28
14.12
1.774
1.43%
1.38%
47
12.01
Revenue growth%
16.06
17.33
14.85
12.42
10.70
11.93
11.91
9.50
6.78
8.02
4.61
9.50
11.92
88
22.08
Gross margin%
32.21
33.60
34.38
34.65
32.08
34.13
34.28
36.52
35.05
38.03
8.00
35.05
34.33
51
24.75
Operating margin%
15.87
14.40
16.01
14.52
12.38
12.97
11.26
13.61
13.57
15.02
29.15
13.57
14.00
36
11.97
Net margin%
26.79
27.06
28.85
27.83
28.95
30.52
28.89
26.96
26.02
25.84
18.75
26.96
27.44
40
8.657
P/E ratio (avg)x
40.92
43.42
44.62
52.93
62.37
65.75
64.54
64.46
63.30
68.03
31.63
64.54
62.84
21
8.467
EV/EBITx
24.65
21.35
18.91
17.72
18.10
18.70
19.41
19.36
16.53
17.08
32.63
18.70
18.81
23
15.80
FCF yield (avg)%
33.46
32.34
30.61
31.22
32.37
30.91
29.81
32.55
30.44
30.63
13.77
30.63
31.07
63
2.94
FCF margin%
1.42
0.40
2.88
5.80
8.50
6.23
3.39
6.21
8.20
9.88
29.17
6.23
6.00
89
0.258
FCF / Net incomex
0.962
0.860
0.806
0.734
0.765
0.686
0.617
0.575
0.584
0.500
1.647
0.584
0.710
34
21.45
ROIC%
3.35
6.27
8.59
7.91
7.49
7.11
4.17
4.44
3.13
0.40
29.22
4.17
5.36
82
6.79
Return on equity%
18.74
16.05
17.01
18.35
19.63
19.17
18.07
15.80
13.35
11.36
19.19
15.80
17.54
23
15.74
Return on assets%
9.25
6.87
9.14
6.92
7.25
8.61
7.16
10.14
11.38
10.93
24.07
10.14
8.87
29
628.09
EPS₩
225.86
255.01
288.92
332.99
402.95
408.85
451.49
458.52
514.25
620.68
675.01
9.02%
11.15%
—
10.71
EPS growth%
13.31
13.87
15.02
16.50
16.87
18.41
20.65
23.23
22.56
22.18
18.25
22.18
17.64
40
604.08
Bookvalue per sh₩
341.82
351.66
311.34
334.96
343.59
346.22
355.99
355.94
358.89
385.75
440.09
2.34%
1.70%
—
289.01
FCF per share₩
237.81
241.05
241.51
252.60
286.44
268.52
292.88
264.00
252.04
272.94
623.34
(0.96%)
1.82%
—
591.36
Dividend per sh₩
453.30
470.33
500.37
539.77
540.03
546.72
625.06
589.43
665.48
684.55
135.95
4.86%
4.12%
—
4.96
Div yield (avg)%
0.40
1.07
0.67
0.40
3.05
1.17
2.93
3.70
5.54
7.77
27.61
3.70
2.05
52
20.65
Payout ratio%
10.66
11.76
11.46
9.67
10.91
12.10
11.23
8.42
7.30
5.94
10.34
8.42
10.78
65
15.58
Shares (diluted)M
18.01
19.73
20.42
20.46
19.58
18.86
17.74
17.69
19.95
19.99
15.34
0.41%
1.45%
88
20.88
Buyback yield%
18.42
20.39
20.88
18.02
19.53
21.65
20.37
18.66
20.77
21.58
5.77
20.77
20.38
50
0.969
D/E ratiox
1.546
1.480
1.633
1.638
1.801
2.053
2.169
2.383
2.406
2.631
0.550
2.383
1.927
19
5.838
Enterprise value₩B
11.61
11.66
10.93
12.22
12.69
12.97
12.63
14.09
14.04
16.02
15.57
4.77%
2.49%
68
7.727
LT debt₩B
3.456
3.750
4.396
4.737
4.587
4.675
4.869
5.487
6.131
5.999
3.420
5.52%
6.52%
83
Revenue
₩14.12B
1.38%
1.00×
Cost of revenue
₩8.414B
1.48%
1.01×
Operating expenses
₩3.049B
0.79%
0.94×
Cash and investments
18.72%
Goodwill & intangibles
17.03%