0.797
Revenue₩B
4.642
4.934
5.356
5.637
5.997
6.304
6.693
7.182
7.758
8.491
0.873
7.20%
7.07%
35
7.44
Revenue growth%
11.21
12.90
10.13
11.45
11.30
12.00
10.08
7.21
5.86
4.49
8.82
7.21
10.67
16
23.41
Gross margin%
17.38
16.91
15.63
17.07
15.08
13.04
15.57
18.43
17.67
15.56
13.34
15.57
16.27
85
27.98
Operating margin%
14.84
15.49
15.76
15.77
14.10
13.66
15.12
14.51
15.92
16.29
27.59
15.12
15.30
36
3.53
Net margin%
13.16
10.17
9.82
10.09
9.79
10.54
8.71
8.39
8.38
10.41
29.92
8.71
9.96
28
16.88
P/E ratio (avg)x
28.26
30.06
32.67
35.14
35.91
32.24
32.31
33.39
35.40
33.65
28.54
33.39
33.03
71
15.03
EV/EBITx
24.46
22.56
21.54
24.40
23.30
24.97
27.54
30.07
31.45
34.55
6.756
30.07
24.71
48
25.87
FCF yield (avg)%
7.29
6.18
6.17
3.36
0.72
1.41
0.40
0.40
3.08
1.31
18.10
1.31
2.24
92
26.53
FCF margin%
7.00
5.83
4.34
3.64
5.63
4.03
5.47
4.42
4.10
5.89
11.72
4.42
4.95
48
0.135
FCF / Net incomex
0.835
0.915
0.899
0.841
0.826
0.824
0.871
0.893
0.947
0.907
0.648
0.893
0.882
91
18.17
ROIC%
7.81
9.49
7.38
9.33
6.86
8.62
7.81
5.26
7.41
5.30
28.44
7.41
7.61
71
22.81
Return on equity%
32.45
34.00
34.78
35.09
36.49
35.62
34.58
36.69
39.17
37.37
7.44
36.69
35.35
65
4.87
Return on assets%
5.74
3.37
4.95
4.08
4.74
5.22
7.84
7.43
9.26
12.08
21.18
7.84
5.48
7
138.81
EPS₩
73.20
73.68
65.79
64.49
66.02
69.97
69.06
71.25
74.56
80.48
155.09
4.04%
1.65%
—
9.15
EPS growth%
13.91
12.88
12.88
11.25
11.47
14.01
14.32
13.30
13.27
14.94
13.77
14.01
13.29
44
119.09
Bookvalue per sh₩
142.16
146.03
126.22
108.71
94.24
93.45
89.73
94.03
99.07
89.82
67.94
(0.96%)
(3.97%)
—
132.78
FCF per share₩
55.74
59.80
63.67
66.17
59.88
56.44
53.01
49.55
49.31
54.96
108.12
(1.70%)
(0.88%)
—
35.00
Dividend per sh₩
166.98
161.98
193.36
230.46
247.61
293.27
286.50
325.41
327.58
318.09
38.79
5.14%
6.57%
—
29.47
Div yield (avg)%
7.60
8.70
9.65
8.59
8.49
9.40
9.34
8.40
7.44
4.51
5.37
8.40
8.54
7
20.09
Payout ratio%
31.31
34.15
33.55
32.25
33.19
32.96
30.14
32.57
30.51
29.13
21.76
30.51
32.41
88
22.45
Shares (diluted)M
19.42
18.54
18.35
19.23
17.56
16.75
17.78
17.95
16.93
15.44
21.55
(2.55%)
(3.77%)
69
19.71
Buyback yield%
22.01
20.46
21.28
18.83
19.94
20.56
22.35
19.37
19.51
18.39
3.83
19.51
20.20
37
0.284
D/E ratiox
2.332
2.226
2.154
2.310
2.621
2.705
2.793
2.954
3.318
3.422
1.275
2.954
2.663
73
6.442
Enterprise value₩B
4.513
4.213
3.991
4.063
4.451
4.902
4.313
4.555
4.090
3.985
6.060
(2.19%)
(2.14%)
81
3.511
LT debt₩B
1.283
1.318
1.407
1.553
1.617
1.652
1.450
1.542
1.670
1.625
1.236
0.10%
2.12%
67
Revenue
₩8.491B
7.07%
1.00×
Cost of revenue
₩5.715B
7.51%
1.04×
Operating expenses
₩943.0M
5.69%
0.88×
Cash and investments
14.18%