3.222
Revenue₩B
4.349
4.519
4.578
4.825
4.894
4.946
5.098
5.391
5.662
5.907
3.287
3.83%
3.46%
9
7.20
Revenue growth%
7.26
4.55
6.25
6.98
4.59
4.59
3.34
4.45
5.10
4.81
17.92
4.59
4.70
41
14.58
Gross margin%
26.75
26.28
27.43
27.27
24.78
26.42
23.69
26.36
23.75
22.06
12.46
23.75
26.32
17
19.70
Operating margin%
12.22
9.59
9.99
12.23
11.39
11.95
9.64
8.96
10.73
8.61
5.15
9.64
10.36
32
13.49
Net margin%
12.90
13.06
10.54
8.03
9.42
11.08
10.51
8.46
10.87
9.51
21.76
10.51
10.53
48
11.36
P/E ratio (avg)x
10.49
10.02
11.58
12.43
13.22
12.55
12.62
14.21
16.01
16.99
23.37
14.21
12.59
31
23.62
EV/EBITx
13.24
13.75
15.05
13.26
12.00
10.99
9.913
10.54
11.53
10.10
28.02
10.54
11.76
62
7.40
FCF yield (avg)%
23.11
21.93
19.59
21.55
20.46
22.18
20.42
22.03
20.63
20.02
14.21
20.63
21.09
10
19.44
FCF margin%
19.04
18.40
18.27
20.36
22.49
24.13
26.29
27.56
30.47
31.62
15.89
27.56
23.31
61
1.173
FCF / Net incomex
1.463
1.665
1.870
2.122
2.088
1.981
2.177
2.326
2.320
2.301
1.799
2.301
2.105
40
11.74
ROIC%
16.67
17.99
16.17
13.28
13.73
10.99
10.56
10.47
13.19
10.23
5.22
10.56
13.23
95
22.53
Return on equity%
28.28
26.98
29.57
31.19
32.37
30.61
30.99
33.20
32.01
34.24
28.40
32.01
31.09
59
27.14
Return on assets%
29.92
28.12
30.72
32.04
30.11
29.46
31.96
32.05
30.10
29.64
5.06
30.10
30.11
24
177.83
EPS₩
959.03
916.53
929.50
985.88
998.05
930.45
999.24
1,123
1,203
1,199
197.02
3.73%
1.98%
—
19.03
EPS growth%
3.83
5.38
6.04
3.81
4.37
6.04
6.63
6.12
6.07
4.88
21.95
6.07
5.71
91
873.09
Bookvalue per sh₩
875.13
919.33
1,054
1,194
1,295
1,356
1,414
1,348
1,269
1,225
970.72
(1.10%)
4.58%
—
903.06
FCF per share₩
1,023
1,145
1,194
1,130
1,174
1,254
1,363
1,550
1,527
1,552
591.05
5.75%
5.54%
—
482.97
Dividend per sh₩
225.23
219.22
236.92
230.17
217.64
232.21
262.55
285.13
318.56
350.98
147.77
10.03%
5.79%
—
17.53
Div yield (avg)%
30.41
29.10
27.40
26.22
25.82
22.93
21.05
20.86
23.30
25.14
17.09
22.93
25.48
10
4.90
Payout ratio%
8.50
9.01
7.68
6.78
9.08
7.12
5.94
5.95
7.23
9.42
12.32
7.12
7.45
18
4.842
Shares (diluted)M
6.476
6.807
7.804
8.144
8.254
9.578
10.96
12.18
13.02
12.21
5.040
8.14%
5.86%
64
15.50
Buyback yield%
6.01
3.26
5.72
6.43
7.55
4.65
7.25
4.90
4.77
2.63
27.73
4.77
5.31
16
0.689
D/E ratiox
1.989
2.051
2.277
2.450
2.692
2.894
2.934
3.398
3.690
3.715
1.242
3.398
2.793
86
0.496
Enterprise value₩B
4.839
4.913
4.983
4.251
4.023
3.632
3.182
3.455
3.066
2.955
0.485
(5.98%)
(4.35%)
69
5.799
LT debt₩B
4.606
5.060
5.303
6.086
6.756
7.565
8.543
10.08
9.859
10.12
4.481
8.42%
9.03%
95
Revenue
₩5.907B
3.46%
1.00×
Cost of revenue
₩2.455B
3.19%
0.97×
Operating expenses
₩1.523B
3.63%
1.02×
Goodwill & intangibles
16.81%
Cash and investments
16.54%