34.19
Revenue₩B
21.83
22.74
23.75
25.51
27.08
28.49
29.49
31.56
33.39
34.98
38.09
5.25%
5.29%
89
8.50
Revenue growth%
7.44
7.03
8.95
11.11
9.18
6.63
6.66
8.30
9.06
9.10
13.28
8.30
8.63
77
17.73
Gross margin%
29.27
26.29
24.35
22.42
24.36
27.13
28.42
27.70
25.23
25.74
22.76
27.13
26.01
28
29.48
Operating margin%
15.33
14.64
13.72
10.80
13.74
16.13
17.51
15.18
14.55
15.05
16.35
15.18
14.85
78
13.77
Net margin%
4.40
2.87
1.98
1.21
0.40
2.00
4.21
4.49
3.07
3.63
27.26
3.63
2.97
22
31.90
P/E ratio (avg)x
16.40
16.94
14.96
13.27
11.94
12.22
12.38
11.63
10.97
11.98
16.80
11.98
12.30
37
8.950
EV/EBITx
46.58
49.46
56.38
63.49
62.33
68.79
72.19
81.96
94.42
108.9
13.91
81.96
66.14
74
9.89
FCF yield (avg)%
4.49
5.51
7.41
7.46
5.76
4.81
4.34
6.60
8.45
10.00
3.77
6.60
6.18
12
16.59
FCF margin%
9.93
12.89
12.04
11.05
9.78
11.62
11.21
13.61
13.94
14.26
28.58
13.61
11.83
81
1.308
FCF / Net incomex
1.456
1.442
1.413
1.632
1.796
1.932
2.225
2.548
2.529
2.788
1.263
2.529
1.864
17
4.95
ROIC%
17.57
17.02
16.11
18.33
16.72
17.59
16.71
16.24
14.35
17.27
17.99
16.71
16.87
61
4.55
Return on equity%
22.18
21.36
23.62
22.77
20.60
20.31
23.19
21.29
21.22
20.30
9.31
21.22
21.32
30
18.36
Return on assets%
16.97
17.83
18.02
19.52
19.97
22.24
21.61
23.39
22.49
24.53
17.48
22.49
20.79
95
342.22
EPS₩
238.30
252.66
245.36
256.40
262.83
238.32
235.23
214.83
205.21
221.27
380.46
(3.38%)
0.03%
—
9.36
EPS growth%
6.70
5.26
3.78
1.83
0.40
3.07
0.40
0.49
0.40
2.68
7.18
0.49
2.26
86
370.43
Bookvalue per sh₩
329.39
305.92
317.74
312.53
332.21
293.90
271.40
228.81
207.04
175.73
261.22
(11.96%)
(6.93%)
—
656.86
FCF per share₩
930.37
1,012
1,203
1,303
1,422
1,559
1,678
1,812
2,051
2,461
349.60
11.59%
10.22%
—
632.92
Dividend per sh₩
603.51
637.03
563.89
596.16
579.74
514.32
494.09
494.36
490.59
509.36
736.25
(2.56%)
(2.26%)
—
3.79
Div yield (avg)%
16.41
13.73
14.08
13.55
13.55
12.73
15.32
16.63
14.27
16.27
28.27
15.32
14.18
32
23.13
Payout ratio%
11.89
9.42
7.81
8.09
10.63
13.28
15.16
14.55
17.23
17.89
20.41
15.16
12.58
41
16.60
Shares (diluted)M
13.29
12.73
11.07
11.25
11.11
11.42
12.52
11.77
12.10
11.58
16.29
0.84%
(1.73%)
5
17.08
Buyback yield%
14.16
13.31
14.57
11.61
13.65
14.89
14.05
14.75
17.21
16.36
14.93
14.89
14.36
90
1.404
D/E ratiox
0.841
0.857
0.893
1.064
1.243
1.390
1.592
1.881
1.961
2.310
1.350
1.881
1.316
40
16.60
Enterprise value₩B
56.65
63.03
69.06
67.30
71.14
78.05
84.87
82.19
93.59
109.6
12.03
9.03%
8.66%
90
27.06
LT debt₩B
1.554
1.592
1.661
1.696
1.663
1.667
1.562
1.655
1.514
1.616
8.192
(0.57%)
(0.52%)
17
Revenue
₩34.98B
5.29%
1.00×
Cost of revenue
₩21.25B
4.95%
0.97×
Operating expenses
₩6.005B
6.10%
1.08×
Cash and investments
16.12%
Goodwill & intangibles
15.46%