10.38
Revenue₩B
10.88
11.77
12.30
13.13
14.10
15.09
15.97
17.15
18.23
19.78
10.83
6.99%
6.79%
54
19.24
Revenue growth%
9.79
9.88
10.49
11.25
14.02
15.58
17.55
17.24
16.64
18.49
27.09
17.24
14.80
20
4.93
Gross margin%
2.20
0.77
0.40
0.40
0.40
1.46
3.32
4.79
5.32
2.69
10.99
3.32
1.83
72
23.20
Operating margin%
26.04
26.49
25.07
25.55
25.67
27.02
27.04
28.60
29.50
28.56
10.11
28.56
26.75
51
18.24
Net margin%
15.27
14.73
16.49
13.55
15.12
14.19
11.98
12.87
11.10
8.10
5.98
11.98
13.87
51
28.80
P/E ratio (avg)x
31.30
30.77
28.40
28.05
28.55
27.25
29.23
28.20
30.54
32.47
15.79
29.23
28.89
86
14.27
EV/EBITx
16.45
18.10
20.65
19.37
19.66
19.58
19.23
22.03
23.59
21.71
19.46
21.71
19.62
29
2.29
FCF yield (avg)%
17.27
16.55
18.56
15.93
16.00
18.85
17.35
15.83
18.65
19.77
16.49
18.65
17.31
88
12.28
FCF margin%
13.22
10.85
10.12
8.39
10.07
7.60
7.93
9.64
11.48
13.89
28.36
9.64
10.10
18
1.253
FCF / Net incomex
1.377
1.474
1.647
1.657
1.623
1.882
2.104
2.181
2.477
2.811
0.482
2.181
1.770
16
27.19
ROIC%
29.29
31.76
30.12
28.13
28.29
25.77
24.92
24.20
22.62
24.77
14.63
24.77
26.95
75
11.05
Return on equity%
20.02
22.42
23.00
22.58
20.71
23.12
23.31
24.41
21.98
22.36
24.68
23.12
22.50
81
3.60
Return on assets%
25.32
27.69
25.14
27.49
25.86
23.81
24.06
26.15
29.10
28.44
8.78
26.15
26.01
85
375.25
EPS₩
204.92
193.88
198.09
212.37
201.69
189.20
210.13
236.25
240.32
240.27
412.67
3.56%
0.56%
—
22.80
EPS growth%
37.66
36.86
39.78
37.97
36.74
35.61
33.94
31.14
33.44
31.36
12.38
33.44
36.18
69
416.80
Bookvalue per sh₩
304.66
286.83
312.62
361.77
394.41
371.27
362.02
410.74
451.17
497.58
119.34
4.76%
4.88%
—
208.36
FCF per share₩
236.89
249.63
250.79
256.87
294.94
327.87
390.02
388.90
387.70
462.01
210.27
9.39%
6.68%
—
341.89
Dividend per sh₩
120.48
112.44
103.70
98.24
104.74
95.73
96.44
96.26
98.19
91.63
231.83
(2.64%)
(3.28%)
—
8.69
Div yield (avg)%
4.56
3.39
5.27
4.88
6.61
8.51
10.66
10.92
8.21
5.23
17.53
8.51
5.94
23
8.22
Payout ratio%
15.24
16.14
15.31
15.03
15.54
16.40
14.45
16.61
15.96
18.44
15.23
16.40
15.75
89
20.31
Shares (diluted)M
25.97
28.90
30.19
36.33
35.23
41.39
42.44
43.00
49.66
49.89
20.37
7.20%
7.27%
6
25.38
Buyback yield%
2.22
0.40
1.85
1.87
4.17
6.86
9.35
8.10
7.39
9.10
26.08
8.10
5.52
53
0.143
D/E ratiox
1.117
1.102
1.227
1.297
1.195
1.184
1.174
1.240
1.231
1.172
1.378
1.184
1.190
81
11.50
Enterprise value₩B
7.911
8.861
10.06
10.88
11.24
12.36
12.47
12.49
14.91
17.69
1.346
9.50%
9.25%
83
1.539
LT debt₩B
0.643
0.676
0.699
0.681
0.681
0.628
0.618
0.646
0.588
0.621
13.79
(1.84%)
0.54%
20
Revenue
₩19.78B
6.79%
1.00×
Cost of revenue
₩12.33B
6.71%
0.99×
Operating expenses
₩3.217B
7.37%
1.06×
Cash and investments
15.70%