28.52
Revenue₩B
19.91
20.74
21.91
23.19
24.39
25.60
26.19
27.33
28.69
29.57
29.22
3.92%
4.42%
16
13.31
Revenue growth%
30.53
31.48
29.90
30.85
28.01
29.07
31.44
31.32
28.99
29.00
21.81
29.07
30.21
62
5.76
Gross margin%
27.62
28.22
30.60
31.94
29.05
27.29
27.44
27.25
27.26
26.51
9.55
27.26
27.53
74
18.81
Operating margin%
14.83
17.49
15.10
16.78
16.55
19.45
21.77
23.84
22.92
22.56
22.17
22.56
18.47
92
7.38
Net margin%
7.45
10.41
11.55
13.21
10.43
8.96
6.06
4.06
6.23
7.03
19.60
6.23
8.21
33
16.13
P/E ratio (avg)x
17.37
17.83
19.89
19.78
21.05
19.31
17.64
16.05
15.50
16.84
23.62
16.84
17.73
90
21.97
EV/EBITx
21.74
24.83
24.70
24.78
27.12
26.07
30.21
35.31
39.86
46.82
37.28
35.31
26.60
49
9.44
FCF yield (avg)%
19.69
17.50
16.54
17.43
18.75
15.95
18.11
20.11
18.20
16.96
23.23
18.11
17.80
65
20.76
FCF margin%
23.32
22.64
21.90
21.03
19.46
19.45
21.35
21.43
22.96
24.10
9.25
21.43
21.67
85
1.456
FCF / Net incomex
0.690
0.650
0.669
0.729
0.829
0.810
0.841
0.895
1.018
1.047
0.931
0.895
0.820
28
10.59
ROIC%
1.84
3.74
6.50
8.29
10.77
13.69
16.07
14.93
15.12
17.05
12.45
15.12
12.23
11
11.98
Return on equity%
31.02
30.34
32.82
32.60
31.03
32.05
34.32
31.99
34.75
35.94
18.21
34.32
32.32
53
20.49
Return on assets%
14.63
14.20
13.25
15.57
14.36
12.32
10.03
7.60
5.17
8.02
8.17
8.02
12.79
10
303.77
EPS₩
547.77
545.96
631.03
725.29
746.58
757.21
722.06
722.30
713.43
699.37
326.60
(1.30%)
3.34%
—
25.12
EPS growth%
5.27
6.19
8.31
10.61
12.73
10.70
11.14
8.99
6.61
3.72
10.46
8.99
8.65
95
191.91
Bookvalue per sh₩
132.52
137.27
147.28
158.32
183.09
171.26
194.95
204.42
215.77
211.83
447.87
2.96%
5.16%
—
251.74
FCF per share₩
135.75
147.51
165.54
176.73
170.34
199.67
188.08
197.83
205.82
220.74
319.96
5.32%
4.97%
—
609.74
Dividend per sh₩
138.96
147.06
131.99
122.96
105.02
105.63
101.75
97.98
92.61
78.49
151.52
(5.66%)
(5.80%)
—
22.45
Div yield (avg)%
0.40
1.69
0.40
1.36
2.38
1.10
0.40
2.97
1.84
0.40
28.20
1.10
1.23
42
22.11
Payout ratio%
21.89
24.53
21.57
22.17
20.46
18.27
16.23
16.32
13.89
12.72
12.03
16.23
19.36
69
26.43
Shares (diluted)M
27.34
27.51
27.94
30.69
30.54
34.84
38.01
36.87
37.20
37.70
25.90
4.30%
2.54%
57
23.90
Buyback yield%
24.20
23.78
26.00
23.46
24.83
27.51
27.52
30.14
32.80
34.85
14.08
30.14
26.75
27
0.385
D/E ratiox
0.367
0.392
0.437
0.492
0.509
0.557
0.558
0.589
0.628
0.662
0.288
0.589
0.533
19
27.95
Enterprise value₩B
21.11
21.98
25.57
24.89
23.75
25.29
28.20
27.75
26.08
26.62
20.40
2.31%
3.63%
65
27.81
LT debt₩B
19.04
20.63
19.91
22.56
21.82
20.23
21.34
23.69
25.39
27.20
9.293
4.51%
4.00%
47
Revenue
₩29.57B
4.42%
1.00×
Cost of revenue
₩18.65B
4.65%
1.02×
Operating expenses
₩3.529B
3.13%
0.88×
Cash and investments
16.99%