3.911
Revenue₩B
10.39
10.92
11.56
12.34
12.77
13.59
14.30
14.92
15.93
16.77
4.082
5.59%
5.21%
62
2.24
Revenue growth%
34.01
31.78
31.44
28.45
30.57
32.54
30.52
28.81
29.83
29.93
27.66
29.93
30.54
46
21.33
Gross margin%
26.34
24.41
26.44
25.66
25.81
26.52
28.96
28.49
28.94
30.70
18.51
28.94
26.48
5
12.95
Operating margin%
12.81
14.52
15.51
17.88
17.22
18.13
16.43
13.69
11.85
13.10
24.50
13.69
15.02
15
27.10
Net margin%
3.32
1.72
0.40
0.90
2.15
3.89
2.31
0.40
0.40
0.40
15.00
0.40
1.31
10
29.74
P/E ratio (avg)x
33.59
34.98
31.52
31.56
32.78
35.34
31.95
31.85
28.60
31.39
6.735
31.85
31.90
31
24.87
EV/EBITx
30.50
29.40
30.38
32.21
35.82
40.05
38.86
38.80
41.22
43.62
17.82
40.05
37.31
70
22.18
FCF yield (avg)%
14.54
14.04
14.15
13.09
13.50
10.67
9.95
10.41
11.48
10.29
29.81
10.41
12.28
7
6.37
FCF margin%
19.41
20.10
19.54
21.81
22.18
19.94
22.26
23.33
21.35
18.57
5.26
21.35
20.72
36
0.807
FCF / Net incomex
3.015
3.018
3.426
3.883
3.896
4.256
4.392
4.953
5.558
5.602
1.251
4.953
4.076
6
13.11
ROIC%
26.89
28.55
29.38
29.66
31.83
33.46
32.41
33.21
34.90
32.66
12.97
33.21
32.12
25
2.53
Return on equity%
7.46
8.38
5.93
3.00
5.51
5.12
3.26
6.04
7.65
6.78
4.64
6.04
5.98
39
10.65
Return on assets%
6.38
6.59
9.08
7.00
5.14
6.63
8.55
11.40
11.49
9.16
8.93
9.16
7.78
94
132.63
EPS₩
136.52
144.12
147.96
156.42
155.90
154.89
161.01
171.09
161.10
159.78
140.28
0.49%
1.49%
—
10.06
EPS growth%
30.33
28.60
30.05
28.03
25.59
23.91
24.04
25.89
28.12
27.78
20.11
25.89
27.90
39
47.53
Bookvalue per sh₩
40.18
38.58
37.67
44.36
52.36
61.34
61.14
61.88
70.72
73.64
93.03
7.06%
6.81%
—
115.30
FCF per share₩
95.15
95.09
82.02
69.86
61.49
53.31
53.39
50.75
44.40
40.38
135.48
(8.07%)
(7.80%)
—
33.80
Dividend per sh₩
141.62
138.30
156.45
151.54
154.75
171.03
165.18
179.48
187.96
197.74
107.21
5.03%
4.19%
—
26.70
Div yield (avg)%
21.10
19.35
20.19
18.02
16.42
16.79
18.13
18.61
17.10
18.69
8.39
18.13
18.37
9
3.21
Payout ratio%
34.49
33.49
34.06
32.67
30.06
31.71
32.54
31.82
29.04
30.56
13.48
31.71
32.18
68
75.82
Shares (diluted)M
110.7
113.4
119.6
130.2
127.0
136.2
163.5
180.7
177.6
215.6
76.29
11.16%
6.63%
87
22.52
Buyback yield%
34.89
34.45
35.52
33.58
32.52
34.88
34.46
33.80
31.96
31.81
16.82
33.80
34.13
24
0.828
D/E ratiox
2.279
2.406
2.501
2.386
2.699
2.926
2.905
3.380
3.540
3.420
1.115
3.380
2.802
80
14.16
Enterprise value₩B
5.246
5.225
5.733
5.311
5.026
4.732
5.235
5.718
4.999
5.348
6.694
1.25%
0.51%
83
2.854
LT debt₩B
19.23
18.27
18.43
18.22
18.11
21.21
20.90
20.20
23.87
24.05
3.341
5.83%
3.20%
71
Revenue
₩16.77B
5.21%
1.00×
Cost of revenue
₩8.648B
5.12%
0.99×
Operating expenses
₩2.590B
6.00%
1.08×
Goodwill & intangibles
17.75%
Cash and investments
14.05%