32.71
Revenue₩B
44.92
45.06
46.94
47.37
48.53
49.66
51.57
52.76
54.15
55.99
33.75
2.90%
2.57%
7
24.96
Revenue growth%
22.93
23.28
25.72
24.38
25.65
27.26
26.89
28.61
26.07
26.43
21.57
26.89
25.89
83
13.58
Gross margin%
13.61
12.09
9.62
8.37
8.51
7.27
5.70
6.29
5.97
5.58
22.77
5.97
7.82
28
9.78
Operating margin%
3.03
4.28
3.47
3.81
3.14
5.75
4.47
5.16
6.44
8.01
28.42
5.75
4.38
75
21.19
Net margin%
13.65
13.48
15.80
14.52
15.28
13.92
14.21
15.03
14.23
11.74
22.90
14.21
14.22
37
19.70
P/E ratio (avg)x
22.47
25.05
25.69
25.09
23.73
21.03
18.70
18.85
19.88
20.76
16.10
19.88
21.75
51
10.60
EV/EBITx
23.47
23.71
23.97
24.32
24.55
27.33
29.46
30.50
35.74
42.84
26.15
30.50
25.94
67
3.74
FCF yield (avg)%
19.81
19.11
19.74
22.28
20.39
19.39
19.15
17.16
18.31
18.04
8.51
18.31
19.27
78
5.73
FCF margin%
14.31
16.91
18.82
18.86
19.14
20.46
21.05
20.42
22.42
19.52
21.29
20.46
19.33
73
1.292
FCF / Net incomex
0.675
0.719
0.833
0.860
0.862
1.005
1.178
1.306
1.514
1.512
0.218
1.306
0.934
26
14.30
ROIC%
7.45
6.08
3.30
0.41
0.40
0.40
0.87
0.51
0.40
0.40
6.78
0.40
0.46
59
21.34
Return on equity%
22.00
21.70
21.47
22.97
24.44
26.07
25.41
24.28
24.94
25.90
2.89
25.41
24.36
86
27.58
Return on assets%
22.25
25.22
25.47
25.18
24.33
25.23
27.12
25.19
22.40
22.90
16.92
25.19
25.18
88
595.99
EPS₩
657.23
701.81
763.29
850.41
883.15
860.34
899.90
864.73
841.25
897.16
656.56
0.32%
3.27%
—
3.61
EPS growth%
25.20
23.41
20.44
18.71
18.06
20.98
23.03
20.56
19.98
22.16
26.54
20.98
20.77
94
837.46
Bookvalue per sh₩
585.56
548.80
565.40
580.35
517.25
471.18
424.23
431.05
434.53
444.37
681.71
(2.99%)
(2.32%)
—
730.76
FCF per share₩
213.21
217.62
227.09
235.17
249.16
271.48
284.03
266.42
234.80
240.57
389.38
(0.70%)
2.02%
—
624.13
Dividend per sh₩
708.66
750.10
771.85
737.04
725.03
805.63
770.98
848.60
926.30
919.11
671.03
4.86%
2.26%
—
19.97
Div yield (avg)%
0.83
2.77
0.40
0.40
0.40
0.40
0.53
0.40
1.27
2.33
12.38
0.53
0.46
22
11.29
Payout ratio%
16.53
17.07
19.94
20.50
19.59
21.45
19.88
22.27
20.84
18.72
18.96
20.84
19.91
17
23.65
Shares (diluted)M
23.59
23.72
22.71
21.56
22.16
20.89
19.46
18.65
20.81
22.51
24.04
0.31%
(0.40%)
53
19.87
Buyback yield%
0.40
0.40
0.40
0.40
0.40
0.49
1.16
1.82
3.70
5.40
24.23
1.82
0.44
24
0.975
D/E ratiox
1.234
1.301
1.288
1.109
1.163
1.114
0.994
0.994
1.046
1.128
0.761
1.046
1.121
70
27.59
Enterprise value₩B
44.66
47.45
50.73
54.19
59.58
60.63
58.87
64.16
72.22
81.79
33.00
6.54%
7.23%
51
3.308
LT debt₩B
6.372
5.857
5.266
5.298
5.640
6.204
6.554
6.319
6.998
6.243
35.35
2.05%
0.69%
74
Revenue
₩55.99B
2.57%
1.00×
Cost of revenue
₩31.99B
2.57%
1.00×
Operating expenses
₩10.80B
2.42%
0.99×
Cash and investments
17.36%