14.31
Revenue₩B
11.35
11.57
11.91
12.33
12.45
12.92
13.01
13.32
13.60
14.14
14.66
2.58%
2.60%
47
5.43
Revenue growth%
2.45
4.77
5.11
2.18
3.51
0.75
0.40
0.40
0.40
0.40
22.85
0.40
1.46
83
5.52
Gross margin%
20.73
22.01
21.90
23.63
25.04
22.84
21.56
21.19
23.32
24.90
6.85
22.84
22.43
12
28.42
Operating margin%
1.30
2.62
3.47
3.11
1.28
2.40
3.88
4.59
3.26
5.70
24.33
3.88
3.18
87
21.57
Net margin%
0.40
0.40
0.40
2.14
0.40
0.40
0.40
0.40
1.61
1.87
7.70
0.40
0.40
46
13.05
P/E ratio (avg)x
24.25
24.14
23.51
22.84
24.08
22.33
25.09
28.05
29.62
27.64
22.58
27.64
24.20
26
11.92
EV/EBITx
16.42
18.76
19.21
21.30
23.04
24.09
26.09
28.10
32.59
34.70
32.35
28.10
23.57
14
12.10
FCF yield (avg)%
0.40
0.40
0.40
1.61
2.61
0.40
2.27
2.67
2.00
0.40
29.44
2.00
1.00
18
27.24
FCF margin%
16.33
14.35
11.77
10.30
8.27
11.10
13.12
13.50
15.24
15.79
7.45
13.50
13.31
15
0.672
FCF / Net incomex
0.197
0.216
0.227
0.241
0.283
0.323
0.369
0.378
0.383
0.438
0.665
0.378
0.303
70
8.39
ROIC%
23.04
23.51
26.34
28.30
29.58
32.32
34.39
34.56
34.36
35.86
5.56
34.39
30.95
41
13.72
Return on equity%
20.38
20.62
19.58
21.72
24.14
24.36
23.25
24.48
24.60
25.38
4.41
24.48
23.70
41
29.73
Return on assets%
13.63
14.71
15.09
13.51
10.89
9.06
10.05
8.24
10.62
9.49
23.52
9.49
10.75
21
707.02
EPS₩
429.55
449.49
432.08
394.05
393.82
411.37
415.89
417.26
411.60
414.49
770.24
1.03%
(1.24%)
—
8.93
EPS growth%
20.32
21.58
22.36
22.44
19.48
19.87
17.53
19.05
19.93
18.97
16.34
19.05
19.90
38
223.84
Bookvalue per sh₩
209.03
198.64
209.31
196.16
199.02
195.29
200.85
197.14
187.52
179.21
357.71
(2.08%)
(1.41%)
—
209.31
FCF per share₩
362.28
354.99
365.62
331.60
349.58
339.90
366.11
328.27
365.92
407.45
481.69
3.11%
0.60%
—
565.37
Dividend per sh₩
270.42
250.69
231.14
215.43
222.76
202.21
197.00
184.69
174.11
181.21
635.48
(4.04%)
(3.93%)
—
5.16
Div yield (avg)%
8.10
8.54
9.26
9.79
8.72
8.28
8.85
8.98
9.64
8.09
28.70
8.85
8.78
12
26.22
Payout ratio%
23.59
21.74
19.25
20.98
23.33
21.61
23.40
21.91
20.82
23.43
27.46
21.91
21.83
75
8.391
Shares (diluted)M
9.604
10.09
11.39
10.62
11.47
10.97
11.99
12.24
12.27
14.03
8.126
4.11%
4.39%
76
13.00
Buyback yield%
21.81
22.95
22.27
22.40
24.34
26.64
26.88
29.61
28.92
30.75
2.64
28.92
25.49
51
1.456
D/E ratiox
0.705
0.731
0.806
0.883
0.993
1.047
1.089
1.204
1.226
1.328
1.492
1.204
1.020
53
13.05
Enterprise value₩B
9.772
9.419
9.907
10.55
10.38
9.915
9.719
9.471
9.431
9.778
1.031
(1.19%)
(0.50%)
79
6.851
LT debt₩B
7.834
7.354
7.489
8.324
8.586
8.883
9.794
11.14
11.05
11.43
13.30
5.88%
3.93%
87
Revenue
₩14.14B
2.60%
1.00×
Cost of revenue
₩8.702B
2.54%
0.99×
Operating expenses
₩1.774B
2.40%
0.98×
Cash and investments
15.51%